Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.4% first-year return on $401k initial cash invested.
-27.4%
Cash On Cash
0.72%
Cap Rate
0.11
DSCR
$4,738
Rent
-$9,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,738 income − $13,905 expenses = $9,167 out of pocket
Investment Breakdown
|
Purchase Price
$1912k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$382k
Closing costs
1%
$19,116
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,738
Total Expenses
$13,905
Mortgage P&I
213%
$10,073
Property Taxes
40%
$1,918
Home Insurance
14%
$682
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0