1608 SW 86th ST

Oklahoma City, OK 73159
Fidelity Real Estate Brokers

$ 8,690

First Year Cash Flow

6.11%

Cap Rate

5.79%

Cash on Cash

$ 150,000

Purchase Price

$ 1,450 /mo.

Rental Income

Key Details

Bedrooms:

4

Bathrooms:

3

Garage:

2

Property Tax:

$ 123 /mo.

HOA:

$ 0 /mo.

Insurance:

$ 150 /mo.

Leasing Fee:

$ 56 /mo.

Area:

2,205 sq.ft.

Year built:

1973

Property's Benchmark Indicators *

$ 68

Price/Square feet

$ 0.66

Rent/Square feet

$ 0.33

C.F./Square feet

Financing Overview

Purchase Price $ 150,000
Down Payment 25%
Down Payment Amount $ 37,500
Interest Rate 5.25%
Mortgage Years 30 years
Mortgage Payment $ 621.23
Improvements & Fees* $ 1,000
Closing & Mortgage Costs* $ 1,500
Cash Outlay $ 40,000

*Improvements & Fees

*Closing & Mortgage Costs

Cash Outlay

Income, Expenses and Cash Flow (Year 1)

Gross Operating Income (GOI) $ 16,878
Total Expenses $ 7,567
Net Operating Income (NOI) $ 9,311
Annual Debt Service $ 621
Total Cash Flow $ 8,690
Cash ROI 5.70%

Gross Operating Income

Net Operating Income

Cash ROI

Annual Debt Service

Financial Analysis

Cash on Cash Return 5.79%
Capitalization Rate 6.11%
Gross Rent Multiplier 11.60
Operating Expense Ratio 44.83%

Cash on Cash Return

Cap Rate

Gross Rent Multiplier

Operating Expense Ratio

Investment's Operation Effectiveness *

44.83%

Operating Expense Ratio

55.17%

Net Operating Income Ratio

Annual Property Operating Data

Total Gross Income $ 17,400
Vacancy Loss 3.00% $ 522
Gross Operating Income (GOI) $ 16,878
Expenses in USD % of GOI
Property Taxes $ 1,476 8.75%
Insurance $ 1,800 10.66%
Maintenance & Repairs $ 2,100 12.44%
Variable Cost PM $ 1,519 9.00%
Leasing Fee $ 672 3.98%
HOA Fees $ 0 0.00%
Total Expenses $ 7,567 44.83%

Financial Measures

Cash on Cash Return 5.79%
Capitalization Rate 6.11%
Gross Rent Multiplier 11.60
Operating Expense Ratio 44.83%

Cash on Cash Return

Cap Rate

Gross Rent Multiplier

Operating Expense Ratio

Investment Return Ratios

Cash on Cash Return 5.79%
Capitalization Rate 6.11%
Gross Rent Multiplier 11.60
Operating Expense Ratio 44.83%

Cash on Cash Return

Cap Rate

Gross Rent Multiplier

Operating Expense Ratio

* Disclaimer: This tool is provided "As Is". All information is believed to be accurate, but not guaranteed. It is intended for the purpose of illustrative projections. The information provided is not intended to replace or substitute any legal, accounting, investment, real estate, tax or other professional advice, consultation or service. The author of this tool is not responsible nor liable for any damages arising from the use of the tool.