Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.68% first-year return on $401k initial cash invested.
-27.68%
Cash On Cash
0.97%
Cap Rate
0.15
DSCR
$5,330
Rent
-$9,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,330 income − $14,585 expenses = $9,255 out of pocket
Investment Breakdown
|
Purchase Price
$1911k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$382k
Closing costs
1%
$19,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,330
Total Expenses
$14,585
Mortgage P&I
198%
$10,533
Property Taxes
37%
$1,971
Home Insurance
13%
$696
HOA
0%
$0
Property Management
10%
$533
CapEx
5%
$266
Vacancy
6%
$320
Maintenance
5%
$266
Other
0%
$0