Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.64% first-year return on $401k initial cash invested.
-13.64%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$9,441
Rent
-$4,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,441 income − $13,998 expenses = $4,557 out of pocket
Investment Breakdown
|
Purchase Price
$1823k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$365k
Closing costs
1%
$18,233
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,441
Total Expenses
$13,998
Mortgage P&I
97%
$9,203
Property Taxes
11%
$1,059
Home Insurance
6%
$525
HOA
0%
$0
Property Management
12%
$1,133
CapEx
4%
$378
Vacancy
3%
$283
Maintenance
4%
$378
Other
11%
$1,039