Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.22% first-year return on $132k initial cash invested.
-14.22%
Cash On Cash
3.05%
Cap Rate
0.53
DSCR
$2,720
Rent
-$1,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$4,283
Mortgage P&I
111%
$3,024
Property Taxes
10%
$260
Home Insurance
8%
$227
HOA
2%
$65
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10108 Oakmoor Pl, Las Vegas, NV 89144 | $2,400 | 4 | 3 | 2112 | 0.1 mi |
10232 Desert Wind Dr, Las Vegas, NV 89144 | $2,850 | 4 | 3 | 2088 | 0 mi |
1613 Rappeling Ct, Las Vegas, NV 89144 | $2,500 | 4 | 3 | 2110 | 0.4 mi |
813 Cambridge Cross Pl, Las Vegas, NV 89144 | $2,600 | 4 | 3 | 2122 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality