Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.29% first-year return on $401k initial cash invested.
-14.29%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$8,589
Rent
-$4,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,589 income − $13,366 expenses = $4,777 out of pocket
Investment Breakdown
|
Purchase Price
$1824k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$365k
Closing costs
1%
$18,239
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,589
Total Expenses
$13,366
Mortgage P&I
106%
$9,135
Property Taxes
8%
$644
Home Insurance
8%
$665
HOA
0%
$0
Property Management
12%
$1,031
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$945