Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.83% first-year return on $44,961 initial cash invested.
2.83%
Cash On Cash
7.33%
Cap Rate
1.18
DSCR
$1,920
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,961
Downpayment
20%
$42,820
Closing costs
1%
$2,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,814
Mortgage P&I
58%
$1,105
Property Taxes
7%
$133
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
212 Edgemere Ct, Oklahoma City, OK 73118 | $2,500 | 3 | 2 | 1635 | 0.6 mi |
1220 Nw 36th St, Oklahoma City, OK 73118 | $1,595 | 3 | 2 | 1595 | 0.4 mi |
711 Nw 26th St, Oklahoma City, OK 73103 | $2,300 | 3 | 2 | 1702 | 0.8 mi |
1112 Nw 45th St, Oklahoma City, OK 73118 | $2,495 | 3 | 2 | 1708 | 0.7 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