Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.02% first-year return on $401k initial cash invested.
-14.02%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$8,781
Rent
-$4,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,781 income − $13,468 expenses = $4,687 out of pocket
Investment Breakdown
|
Purchase Price
$1824k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$365k
Closing costs
1%
$18,242
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,781
Total Expenses
$13,468
Mortgage P&I
103%
$9,048
Property Taxes
7%
$652
Home Insurance
9%
$770
HOA
0%
$13
Property Management
12%
$1,054
CapEx
4%
$351
Vacancy
3%
$263
Maintenance
4%
$351
Other
11%
$966