Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.81% first-year return on $76,734 initial cash invested.
-17.81%
Cash On Cash
2.65%
Cap Rate
0.43
DSCR
$1,740
Rent
-$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,734
Downpayment
20%
$73,080
Closing costs
1%
$3,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$2,879
Mortgage P&I
107%
$1,858
Property Taxes
26%
$447
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1945 Karluk St, Apt 2, Anchorage, AK 99501 | $1,550 | 2 | 1 | 800 | 0.5 mi |
4530 Wright St, Apt 2, Anchorage, AK 99507 | $1,600 | 2 | 1 | 833 | 1.4 mi |
3707 Locarno Dr, Unit Upstairs, Anchorage, AK 99508 | $3,000 | 2 | 1 | 900 | 0.7 mi |
1516 Latouche St, Apt 2, Anchorage, AK 99501 | $1,400 | 2 | 1 | 900 | 0.8 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