Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.9% first-year return on $147k initial cash invested.
-20.9%
Cash On Cash
1.59%
Cap Rate
0.28
DSCR
$2,440
Rent
-$2,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,440
Total Expenses
$4,997
Mortgage P&I
138%
$3,359
Property Taxes
31%
$759
Home Insurance
10%
$245
HOA
0%
$0
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 |
|---|---|---|---|---|---|
5917 S Knoxville Ave, Tulsa, OK 74135 | $3,100 | 4 | 3 | 3403 | 0.4 mi |
6109 S Knoxville Ave, Tulsa, OK 74136 | $2,395 | 4 | 3 | 3124 | 0.3 mi |
7217 S Columbia Ave E, Tulsa, OK 74136 | $2,000 | 4 | 3.5 | 2654 | 1.1 mi |
6932 S Knoxville Ave, Tulsa, OK 74136 | $2,100 | 4 | 3 | 2689 | 0.5 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