Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.64% first-year return on $401k initial cash invested.
-17.64%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$8,652
Rent
-$5,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,652 income − $14,551 expenses = $5,899 out of pocket
Investment Breakdown
|
Purchase Price
$1825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$365k
Closing costs
1%
$18,252
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,652
Total Expenses
$14,551
Mortgage P&I
107%
$9,219
Property Taxes
20%
$1,742
Home Insurance
7%
$648
HOA
0%
$0
Property Management
12%
$1,038
CapEx
4%
$346
Vacancy
3%
$260
Maintenance
4%
$346
Other
11%
$952