Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.53% first-year return on $189k initial cash invested.
-23.53%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$2,540
Rent
-$3,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,540
Total Expenses
$6,241
Mortgage P&I
172%
$4,359
Property Taxes
33%
$832
Home Insurance
13%
$324
HOA
3%
$66
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1929 Guilford Ct, Norman, OK 73072 | $2,650 | 4 | 4 | 2907 | 1.3 mi |
3325 Enclave Pl, Norman, OK 73072 | $3,100 | 4 | 3.5 | 2623 | 0.2 mi |
3223 Enclave Pl, Norman, OK 73072 | $3,250 | 4 | 3.5 | 2359 | 0.1 mi |
3744 Cedar Ridge Dr, Norman, OK 73072 | $2,500 | 4 | 4 | 2347 | 2.5 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