Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.24% first-year return on $86,919 initial cash invested.
-10.24%
Cash On Cash
4.39%
Cap Rate
0.71
DSCR
$2,530
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,919
Downpayment
20%
$82,780
Closing costs
1%
$4,139
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,530
Total Expenses
$3,272
Mortgage P&I
84%
$2,129
Property Taxes
13%
$337
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2890 E Odsather Cir, Unit B, Wasilla, AK 99654 | $2,500 | 3 | 2.5 | 2022 | 2.6 mi |
1165 E Westpoint Dr, Unit 2, Wasilla, AK 99654 | $3,395 | 3 | 2.5 | 2010 | 2.9 mi |
1165 E Westpoint Dr, Unit 1, Wasilla, AK 99654 | $3,395 | 3 | 2.5 | 2010 | 2.9 mi |
3810 N Inspiration Loop, Wasilla, AK 99654 | $3,200 | 3 | 2.5 | 2172 | 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