Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.98% first-year return on $401k initial cash invested.
-21.98%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$6,347
Rent
-$7,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,347 income − $13,698 expenses = $7,351 out of pocket
Investment Breakdown
|
Purchase Price
$1911k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$382k
Closing costs
1%
$19,108
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,347
Total Expenses
$13,698
Mortgage P&I
150%
$9,521
Property Taxes
29%
$1,827
Home Insurance
11%
$700
HOA
0%
$0
Property Management
10%
$635
CapEx
5%
$317
Vacancy
6%
$381
Maintenance
5%
$317
Other
0%
$0