Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.34% first-year return on $401k initial cash invested.
-26.34%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$4,236
Rent
-$8,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,236 income − $13,046 expenses = $8,810 out of pocket
Investment Breakdown
|
Purchase Price
$1826k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$365k
Closing costs
1%
$18,255
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$13,046
Mortgage P&I
220%
$9,325
Property Taxes
39%
$1,652
Home Insurance
15%
$630
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466