Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.94% first-year return on $87,654 initial cash invested.
-11.94%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$2,390
Rent
-$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,654
Downpayment
20%
$83,480
Closing costs
1%
$4,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$3,262
Mortgage P&I
86%
$2,061
Property Taxes
17%
$409
Home Insurance
6%
$149
HOA
1%
$21
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2800 Lost Rock Trl, Edmond, OK 73012 | $2,370 | 4 | 3 | 3223 | 1.3 mi |
1621 Nw 183rd St, Edmond, OK 73012 | $2,400 | 4 | 3 | 2763 | 0.8 mi |
18317 Chestnut Oak Dr, Edmond, OK 73012 | $2,370 | 4 | 3 | 2629 | 0.9 mi |
917 Nw 185th St, Unit 1, Edmond, OK 73012 | $3,500 | 4 | 3 | 2589 | 0.8 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