Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.03% first-year return on $50,295 initial cash invested.
-12.03%
Cash On Cash
3.91%
Cap Rate
0.64
DSCR
$1,280
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,295
Downpayment
20%
$47,900
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,784
Mortgage P&I
95%
$1,220
Property Taxes
11%
$147
Home Insurance
7%
$84
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2221 Princeton St, Butte, MT 59701 | $1,000 | 1 | 1 | 0.8 mi | |
3645 Banks St, Butte, MT 59701 | $1,200 | 1 | 1 | 824 | 0.3 mi |
2403 S Main St, Butte, MT 59701 | $1,250 | 1 | 1 | 2.2 mi | |
1736 Adams Ave, Butte, MT 59701 | $875 | 1 | 1 | 800 | 1.2 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