Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.08% first-year return on $58,800 initial cash invested.
-3.08%
Cash On Cash
5.86%
Cap Rate
0.97
DSCR
$2,120
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$2,271
Mortgage P&I
67%
$1,413
Property Taxes
10%
$205
Home Insurance
5%
$98
HOA
0%
$4
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1409 S Narcissus Ave, Broken Arrow, OK 74012 | $1,850 | 4 | 2 | 2323 | 0.6 mi |
4013 S Poplar Ave, Broken Arrow, OK 74011 | $2,300 | 4 | 2 | 2412 | 2 mi |
1604 S Kalanchoe Ave W, Broken Arrow, OK 74012 | $1,950 | 4 | 2.5 | 2350 | 0.7 mi |
3104 W Hartford St, Broken Arrow, OK 74012 | $2,249 | 4 | 2 | 2199 | 1.4 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