Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.79% first-year return on $483k initial cash invested.
-28.79%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$2,070
Rent
-$11,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$483k
Downpayment
20%
$460k
Closing costs
1%
$23,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,070
Total Expenses
$13,656
Mortgage P&I
582%
$12,043
Property Taxes
13%
$269
Home Insurance
39%
$805
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7 Tullamore St, Butte, MT 59701 | $2,000 | 3 | 3 | 13.5 mi | |
1147 Steele St, Butte, MT 59701 | $1,850 | 3 | 2 | 3200 | 14.6 mi |
42 Quartz Ave, Basin, MT 59631 | $2,500 | 3 | 2 | 1808 | 8.5 mi |
404 N Washington St, Boulder, MT 59632 | $1,650 | 3 | 2 | 13 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