Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.56% first-year return on $104k initial cash invested.
-15.56%
Cash On Cash
3.21%
Cap Rate
0.52
DSCR
$2,510
Rent
-$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,760
Closing costs
1%
$4,938
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$3,855
Mortgage P&I
101%
$2,540
Property Taxes
19%
$483
Home Insurance
7%
$178
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
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 | 0.9 mi |
900 S Grantham Rd, Unit A, Wasilla, AK 99654 | $3,000 | 3 | 2.5 | 2000 | 2.2 mi |
1165 E Westpoint Dr, Unit 2, Wasilla, AK 99654 | $3,395 | 3 | 2.5 | 2010 | 2.3 mi |
1165 E Westpoint Dr, Unit 1, Wasilla, AK 99654 | $3,395 | 3 | 2.5 | 2010 | 2.3 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