Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.28% first-year return on $36,750 initial cash invested.
4.28%
Cash On Cash
7.85%
Cap Rate
1.24
DSCR
$1,760
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,629
Mortgage P&I
53%
$926
Property Taxes
10%
$184
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1011 Taurus Dr, Edmond, OK 73003 | $1,650 | 3 | 2 | 1692 | 0.2 mi |
1319 W Aries Rd, Edmond, OK 73003 | $1,595 | 3 | 2 | 1668 | 0.1 mi |
1212 Val Genes Rd, Edmond, OK 73003 | $1,795 | 3 | 2 | 1712 | 0.2 mi |
1011 W Gemini Rd, Edmond, OK 73003 | $1,999 | 3 | 2 | 1658 | 0.2 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