Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21% first-year return on $99,897 initial cash invested.
-21%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$1,710
Rent
-$1,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,897
Downpayment
20%
$95,140
Closing costs
1%
$4,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$3,458
Mortgage P&I
140%
$2,387
Property Taxes
27%
$459
Home Insurance
10%
$166
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2639 S Pittsburg Ave, Tulsa, OK 74114 | $1,600 | 2 | 2 | 1550 | 1.5 mi |
1524 S Jamestown Ave, Tulsa, OK 74112 | $1,600 | 2 | 2 | 1528 | 1.4 mi |
1616 S Peoria Ave, Apt 4, Tulsa, OK 74120 | $2,000 | 2 | 2.5 | 1688 | 1.4 mi |
1512 S Gary Pl, Tulsa, OK 74104 | $1,900 | 2 | 2 | 1421 | 1.2 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