Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.23% first-year return on $401k initial cash invested.
-18.23%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$7,680
Rent
-$6,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,680 income − $13,766 expenses = $6,086 out of pocket
Investment Breakdown
|
Purchase Price
$1822k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$364k
Closing costs
1%
$18,219
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,680
Total Expenses
$13,766
Mortgage P&I
117%
$9,001
Property Taxes
20%
$1,507
Home Insurance
8%
$647
HOA
0%
$0
Property Management
12%
$922
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$845