Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.81% first-year return on $20,790 initial cash invested.
3.81%
Cash On Cash
7.35%
Cap Rate
1.22
DSCR
$860
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$860
Total Expenses
$794
Mortgage P&I
58%
$497
Property Taxes
4%
$38
Home Insurance
4%
$35
HOA
0%
$0
Property Management
10%
$86
CapEx
5%
$43
Vacancy
6%
$52
Maintenance
5%
$43
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1605 Nw Williams Ave, Lawton, OK 73507 | $900 | 3 | 1 | 1000 | 0.4 mi |
2207 Nw Williams Ave, Lawton, OK 73505 | $700 | 3 | 1 | 1000 | 0.5 mi |
1916 Nw Oak Ave, Lawton, OK 73507 | $800 | 3 | 1 | 1012 | 0.4 mi |
2218 Nw Pollard Ave, Lawton, OK 73505 | $995 | 3 | 1 | 1000 | 0.7 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