Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.31% first-year return on $21,000 initial cash invested.
11.31%
Cash On Cash
9.13%
Cap Rate
1.5
DSCR
$1,120
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,120
Total Expenses
$922
Mortgage P&I
45%
$507
Property Taxes
8%
$89
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1209 Sw I Ave, Lawton, OK 73501 | $900 | 3 | 1 | 1300 | 0.7 mi |
615 Sw Arbuckle Ave, Lawton, OK 73501 | $1,050 | 3 | 1 | 1107 | 1 mi |
1505 Sw 8th St, Lawton, OK 73501 | $900 | 3 | 1 | 1032 | 0.1 mi |
1008 Sw Jefferson Ave, Lawton, OK 73501 | $725 | 3 | 1.5 | 1271 | 0.2 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