Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.84% first-year return on $401k initial cash invested.
-16.84%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$6,993
Rent
-$5,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1825k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$365k
Closing costs
1%
$18,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,993
Total Expenses
$12,623
Mortgage P&I
130%
$9,116
Property Taxes
7%
$490
Home Insurance
9%
$639
HOA
0%
$0
Property Management
12%
$839
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$769