Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.25% first-year return on $113k initial cash invested.
-8.25%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$3,520
Rent
-$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,402
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,520
Total Expenses
$4,300
Mortgage P&I
76%
$2,668
Property Taxes
13%
$475
Home Insurance
5%
$192
HOA
1%
$50
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4001 Stone Hill Ln, Edmond, OK 73034 | $3,800 | 4 | 4 | 3122 | 4.2 mi |
3140 Drake Crest Dr, Edmond, OK 73034 | $3,595 | 4 | 3.5 | 3136 | 3.2 mi |
6001 Wynstone Dr, Edmond, OK 73034 | $3,995 | 4 | 4 | 3656 | 4 mi |
8741 Belcaro Dr, Edmond, OK 73034 | $3,495 | 4 | 3.5 | 3218 | 4.5 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