Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.7% first-year return on $401k initial cash invested.
-10.7%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$9,644
Rent
-$3,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,644 income − $13,222 expenses = $3,578 out of pocket
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
$9,644
Total Expenses
$13,222
Mortgage P&I
95%
$9,124
Property Taxes
2%
$180
Home Insurance
7%
$639
HOA
0%
$0
Property Management
12%
$1,157
CapEx
4%
$386
Vacancy
3%
$289
Maintenance
4%
$386
Other
11%
$1,061