Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.09% first-year return on $401k initial cash invested.
-17.09%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$7,166
Rent
-$5,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,166 income − $12,880 expenses = $5,714 out of pocket
Investment Breakdown
|
Purchase Price
$1825k
Downpayment
20.0%
Interest Rate
6.3%
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
$7,166
Total Expenses
$12,880
Mortgage P&I
127%
$9,074
Property Taxes
10%
$730
Home Insurance
9%
$639
HOA
0%
$0
Property Management
12%
$860
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$788