Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.94% first-year return on $149k initial cash invested.
-18.94%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$2,580
Rent
-$2,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,096
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$4,932
Mortgage P&I
134%
$3,448
Property Taxes
21%
$551
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4935 N Flying Circus Cir, Wasilla, AK 99654 | $3,000 | 3 | 3 | 2250 | 0.9 mi |
2890 E Odsather Cir, Unit B, Wasilla, AK 99654 | $2,500 | 3 | 2.5 | 2022 | 3.5 mi |
8826 E Wolf Creek Rd, Wasilla, AK 99654 | $3,250 | 3 | 2.5 | 1859 | 2.3 mi |
900 S Grantham Rd, Unit A, Wasilla, AK 99654 | $3,000 | 3 | 2.5 | 2000 | 3.8 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