Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.32% first-year return on $105k initial cash invested.
-16.32%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$2,140
Rent
-$1,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$3,568
Mortgage P&I
115%
$2,469
Property Taxes
17%
$368
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2001 E Tucson Pl, Broken Arrow, OK 74011 | $1,995 | 3 | 2 | 1996 | 3.3 mi |
705 Meadowood Dr, Broken Arrow, OK 74011 | $1,945 | 3 | 2.5 | 2388 | 2.7 mi |
1813 E Van Buren Pl, Broken Arrow, OK 74011 | $2,100 | 3 | 2 | 1936 | 3.2 mi |
8213 S Ash Ave, Broken Arrow, OK 74011 | $1,975 | 3 | 2 | 1868 | 2.9 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