Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.63% first-year return on $401k initial cash invested.
-14.63%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$8,638
Rent
-$4,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,638 income − $13,530 expenses = $4,892 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
$8,638
Total Expenses
$13,530
Mortgage P&I
105%
$9,093
Property Taxes
10%
$860
Home Insurance
7%
$639
HOA
0%
$0
Property Management
12%
$1,037
CapEx
4%
$346
Vacancy
3%
$259
Maintenance
4%
$346
Other
11%
$950