Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.92% first-year return on $401k initial cash invested.
-24.92%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$4,411
Rent
-$8,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,411 income − $12,732 expenses = $8,321 out of pocket
Investment Breakdown
|
Purchase Price
$1908k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$382k
Closing costs
1%
$19,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,411
Total Expenses
$12,732
Mortgage P&I
218%
$9,606
Property Taxes
26%
$1,128
Home Insurance
16%
$700
HOA
3%
$150
Property Management
10%
$441
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0