Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.57% first-year return on $114k initial cash invested.
-18.57%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$2,460
Rent
-$1,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$4,219
Mortgage P&I
111%
$2,742
Property Taxes
19%
$478
Home Insurance
8%
$192
HOA
7%
$167
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
904 Nw 186th St, Edmond, OK 73012 | $2,595 | 4 | 3.5 | 2830 | 1.1 mi |
18808 Hidden Hill Ter, Edmond, OK 73012 | $3,095 | 4 | 3.5 | 2488 | 0.8 mi |
1416 Glenolde Pl, Edmond, OK 73003 | $2,800 | 4 | 3 | 2833 | 0.9 mi |
2017 Pembroke Ln, Edmond, OK 73003 | $2,800 | 4 | 4.5 | 3200 | 1 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