Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.65% first-year return on $92,631 initial cash invested.
-10.65%
Cash On Cash
4.44%
Cap Rate
0.71
DSCR
$2,980
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,631
Downpayment
20%
$88,220
Closing costs
1%
$4,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,980
Total Expenses
$3,802
Mortgage P&I
77%
$2,306
Property Taxes
19%
$567
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3411 E 80th Ave, Anchorage, AK 99507 | $2,600 | 4 | 2 | 1813 | 0.7 mi |
8120 Medellin Cir, Anchorage, AK 99507 | $3,500 | 4 | 2 | 1800 | 0.7 mi |
10121 Lone Tree Dr, Anchorage, AK 99507 | $3,400 | 4 | 2 | 2070 | 1.7 mi |
1813 S Heather Meadows Loop, Anchorage, AK 99507 | $3,000 | 4 | 2.5 | 1940 | 1.4 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