Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.86% first-year return on $37,842 initial cash invested.
0.86%
Cash On Cash
7.04%
Cap Rate
1.12
DSCR
$1,660
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,842
Downpayment
20%
$36,040
Closing costs
1%
$1,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$1,633
Mortgage P&I
57%
$947
Property Taxes
11%
$190
Home Insurance
4%
$64
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3213 S 217th East Ave, Broken Arrow, OK 74014 | $1,750 | 3 | 2 | 1370 | 0.1 mi |
5712 N 34th St, Broken Arrow, OK 74014 | $1,350 | 3 | 2 | 1215 | 0.9 mi |
3113 S 216th East Ave, Broken Arrow, OK 74014 | $1,495 | 3 | 2 | 1408 | 0.1 mi |
21410 E 36th St S, Broken Arrow, OK 74014 | $1,600 | 3 | 2 | 1400 | 0.4 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