Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $180k initial cash invested.
-17.03%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$3,490
Rent
-$2,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,561
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,490
Total Expenses
$6,041
Mortgage P&I
119%
$4,152
Property Taxes
18%
$629
Home Insurance
9%
$312
HOA
1%
$42
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7040 E 127th St S, Bixby, OK 74008 | $3,500 | 4 | 4 | 3840 | 3.1 mi |
12683 S 67th East Ave, Bixby, OK 74008 | $2,800 | 4 | 4 | 3748 | 3.3 mi |
9198 E 120th St S, Bixby, OK 74008 | $3,200 | 4 | 3.5 | 3721 | 2 mi |
9269 E 119th St S, Bixby, OK 74008 | $3,850 | 4 | 3.5 | 3650 | 2.1 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