Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.65% first-year return on $401k initial cash invested.
-16.65%
Cash On Cash
3.11%
Cap Rate
0.47
DSCR
$8,385
Rent
-$5,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,385 income − $13,950 expenses = $5,565 out of pocket
Investment Breakdown
|
Purchase Price
$1824k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$365k
Closing costs
1%
$18,240
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,385
Total Expenses
$13,950
Mortgage P&I
119%
$9,954
Property Taxes
4%
$334
Home Insurance
8%
$662
HOA
2%
$150
Property Management
12%
$1,006
CapEx
4%
$335
Vacancy
3%
$252
Maintenance
4%
$335
Other
11%
$922