Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17% first-year return on $101k initial cash invested.
-17%
Cash On Cash
2.78%
Cap Rate
0.45
DSCR
$1,900
Rent
-$1,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,800
Closing costs
1%
$4,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$3,325
Mortgage P&I
128%
$2,440
Property Taxes
12%
$223
Home Insurance
9%
$168
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
203 Aspen Loop, Butte, MT 59701 | $2,200 | 3 | 2.5 | 2036 | 1 mi |
533 S Dakota St, Butte, MT 59701 | $1,900 | 3 | 2 | 2035 | 3.4 mi |
1008 W Porphyry St, Butte, MT 59701 | $2,200 | 3 | 2 | 2112 | 4 mi |
3010 Bayard St, Butte, MT 59701 | $1,850 | 3 | 2 | 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