Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.44% first-year return on $28,350 initial cash invested.
1.44%
Cash On Cash
7.12%
Cap Rate
1.13
DSCR
$1,150
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$1,116
Mortgage P&I
62%
$709
Property Taxes
5%
$60
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
314 Sw 68th St, Lawton, OK 73505 | $1,195 | 3 | 1 | 1100 | 0.1 mi |
328 Nw 65th St, Lawton, OK 73505 | $1,200 | 3 | 1 | 1100 | 0.7 mi |
603 Sw 63rd St, Lawton, OK 73505 | $1,375 | 3 | 1 | 1115 | 0.5 mi |
407 Sw Forest Pl, Lawton, OK 73505 | $925 | 3 | 1 | 1150 | 0.3 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality