Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.5% first-year return on $401k initial cash invested.
-24.5%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$5,585
Rent
-$8,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,585 income − $13,763 expenses = $8,178 out of pocket
Investment Breakdown
|
Purchase Price
$1908k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$382k
Closing costs
1%
$19,076
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,585
Total Expenses
$13,763
Mortgage P&I
172%
$9,586
Property Taxes
36%
$2,028
Home Insurance
13%
$698
HOA
0%
$0
Property Management
10%
$558
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0