Badger CDP
Investment Analysis

Badger CDP, AK
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
61
Investment Score
Strong Buy
Cap Rate (Est.)
3.1%
Gross Yield
5.1%
P/R Ratio
0.0x
YoY Growth
+0.0%
Median Home Price
$291,600
Average Rent (1BR)
$1,242/mo
Median Income
$98,042
Population
19,033

Investment Breakdown

100
Value Score
50
Growth Score
16
Safety Score
51
Afford Score

Badger CDP has a price-to-rent ratio of 0.0x, which indicates buying is significantly better than renting.

The estimated cap rate of 3.1% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +0.0% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,242
Annual Gross $14,904

Est. Monthly Expenses

Property Tax (~1.5%) -$365
Insurance (~0.5%) -$122
Maintenance (~1%) -$243
Est. Net Cash Flow $513/mo

Job Market

Unemployment 4.2%
National avg: 3.7%
Job Growth (YoY) -0.5%

Healthcare

68
Score
Below Avg

Risk Factors

High Crime Area
Low Inventory

Market Position

Affordability Below Avg
Safety Higher Risk

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Badger CDP.

Total ROI
-99%
on $58,320 invested
Annual ROI
-58.1%
compounded
Total Return
-$57,563
appreciation + cashflow
Mo. Cash Flow
-$1,070
year 1 estimate
Equity Growth Over 5 Years
Y161kY263kY366kY469kY572k
Appreciation
$0
Cash Flow
-$57,563
Final Equity
$71,991

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Badger CDP

Property

Purchase Price$291,600
Monthly Rent$1,242
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$954
Monthly Cash Flow
-$11,450/ year
-19.6%
Cash-on-Cash
2.1%
Cap Rate

Monthly Breakdown

+ Rental Income$1,242
โˆ’ Mortgage (P&I)$1,474
โˆ’ Property Tax$292
โˆ’ Insurance$125
โˆ’ Maintenance$243
โˆ’ Vacancy Loss$62
= Net Cash Flow-$954

Investment Summary

Down Payment
$58,320
Loan Amount
$233,280
Total Monthly Expenses
$2,196
Gross Yield
5.1%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026