Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.92% first-year return on $147k initial cash invested.
-20.92%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$2,420
Rent
-$2,559
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
6.5%
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
$2,420
Total Expenses
$4,979
Mortgage P&I
147%
$3,547
Property Taxes
23%
$558
Home Insurance
10%
$245
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3216 Summit Bnd, Norman, OK 73071 | $2,700 | 4 | 4 | 3941 | 1.8 mi |
6713 Lago Ranchero Dr, Norman, OK 73026 | $2,499 | 4 | 3 | 3093 | 2.5 mi |
1011 Lairds Woods Cir, Norman, OK 73026 | $2,500 | 4 | 3 | 2879 | 2.2 mi |
3117 Summit Crossing Pkwy, Norman, OK 73071 | $2,700 | 4 | 3 | 2587 | 1.7 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