Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.17% first-year return on $178k initial cash invested.
-25.17%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$1,730
Rent
-$3,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$5,473
Mortgage P&I
236%
$4,084
Property Taxes
37%
$642
Home Insurance
17%
$298
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
141 Foxfire Rd, Lawton, OK 73507 | $2,000 | 3 | 2 | 3.6 mi | |
812 E Lake Dr, Lawton, OK 73507 | $2,200 | 3 | 2 | 1900 | 1.2 mi |
247 E Lake Dr, Lawton, OK 73507 | $2,500 | 3 | 2 | 1800 | 1.2 mi |
18412 State Hwy, 49, Medicine Park, OK 73557 | $2,995 | 3 | 2 | 1900 | 1.7 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