Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.85% first-year return on $35,700 initial cash invested.
5.85%
Cash On Cash
8.15%
Cap Rate
1.29
DSCR
$1,740
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$1,566
Mortgage P&I
51%
$893
Property Taxes
9%
$151
Home Insurance
3%
$60
HOA
1%
$10
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
216 Sw Crystal Hills Dr, Lawton, OK 73505 | $1,295 | 4 | 2 | 1911 | 0.6 mi |
7205 Sw Stradford Ave, Lawton, OK 73505 | $1,900 | 4 | 2 | 1823 | 0.3 mi |
405 Sw 84th St, Lawton, OK 73505 | $2,500 | 4 | 2 | 1900 | 1 mi |
7215 Nw Willow Creek Dr, Lawton, OK 73505 | $1,900 | 4 | 2 | 1900 | 1.3 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