Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.43% first-year return on $89,439 initial cash invested.
-5.43%
Cash On Cash
5.23%
Cap Rate
0.88
DSCR
$3,080
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,439
Downpayment
20%
$85,180
Closing costs
1%
$4,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,080
Total Expenses
$3,485
Mortgage P&I
68%
$2,107
Property Taxes
14%
$425
Home Insurance
5%
$152
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2827 E 103rd Pl, Tulsa, OK 74137 | $3,500 | 4 | 4 | 3178 | 2.3 mi |
11285 S 73rd East Ct, Bixby, OK 74008 | $3,500 | 4 | 4 | 3450 | 1.6 mi |
11285 S 73rd East Pl, Bixby, OK 74008 | $3,500 | 4 | 4 | 3450 | 1.6 mi |
5213 E 109th Pl, Tulsa, OK 74137 | $3,200 | 4 | 3.5 | 2700 | 1.2 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