Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.8% first-year return on $112k initial cash invested.
-12.8%
Cash On Cash
3.99%
Cap Rate
0.63
DSCR
$3,270
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $4,464 expenses = $1,194 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,270
Total Expenses
$4,464
Mortgage P&I
86%
$2,802
Property Taxes
19%
$622
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12761 Rivulet Cir, Anchorage, AK 99516 | $3,600 | 3 | 3 | 2390 | 0.8 mi |
3340 Eastwind Dr, Anchorage, AK 99516 | $2,695 | 3 | 3 | 2530 | 1.1 mi |
12331 Gregg Ln, Anchorage, AK 99515 | $3,300 | 3 | 2.5 | 2345 | 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