Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.08% first-year return on $64,869 initial cash invested.
-8.08%
Cash On Cash
4.64%
Cap Rate
0.78
DSCR
$2,060
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,869
Downpayment
20%
$61,780
Closing costs
1%
$3,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,497
Mortgage P&I
74%
$1,528
Property Taxes
13%
$260
Home Insurance
5%
$108
HOA
3%
$65
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6315 E 98th Pl, Tulsa, OK 74137 | $2,100 | 3 | 3 | 2470 | 0.3 mi |
3129 E 84th Pl S, Tulsa, OK 74137 | $2,500 | 3 | 2.5 | 2330 | 2.4 mi |
3016 E 90th Ct, Tulsa, OK 74137 | $2,100 | 3 | 2.5 | 2172 | 2.3 mi |
7508 S Toledo Ave, Tulsa, OK 74136 | $2,650 | 3 | 2.5 | 2400 | 2.3 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