Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.17% first-year return on $30,639 initial cash invested.
1.17%
Cash On Cash
7.14%
Cap Rate
1.12
DSCR
$1,300
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,639
Downpayment
20%
$29,180
Closing costs
1%
$1,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$1,270
Mortgage P&I
59%
$773
Property Taxes
8%
$107
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5821 Roman Nose Dr, Enid, OK 73703 | $1,295 | 3 | 2 | 1117 | 0.1 mi |
109 N Saddle Rd, Enid, OK 73703 | $1,200 | 3 | 2 | 1200 | 1.3 mi |
206 S Mission Rd, Enid, OK 73703 | $1,295 | 3 | 2 | 1277 | 1.2 mi |
4214 Lexington Pl, Enid, OK 73703 | $1,200 | 3 | 2 | 1230 | 2.2 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