Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.24% first-year return on $39,648 initial cash invested.
-3.24%
Cash On Cash
6.15%
Cap Rate
0.97
DSCR
$1,480
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,648
Downpayment
20%
$37,760
Closing costs
1%
$1,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,587
Mortgage P&I
68%
$1,001
Property Taxes
9%
$135
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
813 Sw Chaucer Dr, Lawton, OK 73505 | $1,195 | 3 | 2 | 1500 | 0.4 mi |
7512 Sw Forest Ave, Lawton, OK 73505 | $1,700 | 3 | 2 | 1500 | 0.6 mi |
6815 Sw Fenwick Ave, Lawton, OK 73505 | $1,500 | 3 | 2 | 1600 | 0 mi |
301 Nw Parkwood Pl, Lawton, OK 73505 | $1,650 | 3 | 2 | 1500 | 1.1 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