Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.5% first-year return on $116k initial cash invested.
-19.5%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$2,440
Rent
-$1,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,440
Total Expenses
$4,333
Mortgage P&I
115%
$2,811
Property Taxes
25%
$611
Home Insurance
9%
$215
HOA
3%
$62
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16241 Josiah Pl, Edmond, OK 73013 | $2,695 | 4 | 3.5 | 3169 | 0.1 mi |
17857 Prairie Sky Way, Edmond, OK 73012 | $3,545 | 4 | 4 | 2893 | 1.2 mi |
3125 Nw 164th Ter, Edmond, OK 73013 | $2,795 | 4 | 3.5 | 2964 | 0.2 mi |
3441 Nw 176th St, Edmond, OK 73012 | $2,400 | 4 | 3.5 | 2678 | 1.1 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