Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.87% first-year return on $37,170 initial cash invested.
0.87%
Cash On Cash
7.03%
Cap Rate
1.12
DSCR
$1,610
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,170
Downpayment
20%
$35,400
Closing costs
1%
$1,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,583
Mortgage P&I
58%
$930
Property Taxes
11%
$173
Home Insurance
4%
$62
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14841 E 32nd St S, Tulsa, OK 74134 | $1,525 | 3 | 2 | 1411 | 0.3 mi |
14719 E 39th St S, Tulsa, OK 74134 | $1,850 | 3 | 2 | 1404 | 0.4 mi |
2929 S 138th East Pl, Tulsa, OK 74134 | $1,450 | 3 | 2 | 1380 | 0.8 mi |
2823 S 138th East Ave, Tulsa, OK 74134 | $1,549 | 3 | 2 | 1379 | 0.9 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