Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.83% first-year return on $401k initial cash invested.
-19.83%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$5,825
Rent
-$6,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,825 income − $12,447 expenses = $6,622 out of pocket
Investment Breakdown
|
Purchase Price
$1908k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$382k
Closing costs
1%
$19,078
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,825
Total Expenses
$12,447
Mortgage P&I
167%
$9,756
Property Taxes
6%
$374
Home Insurance
12%
$682
HOA
2%
$121
Property Management
10%
$582
CapEx
5%
$291
Vacancy
6%
$350
Maintenance
5%
$291
Other
0%
$0