Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.53% first-year return on $108k initial cash invested.
-14.53%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$2,510
Rent
-$1,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$3,819
Mortgage P&I
101%
$2,531
Property Taxes
16%
$402
Home Insurance
7%
$182
HOA
2%
$50
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5904 Becklow Gardens Ave, Las Vegas, NV 89141 | $2,450 | 4 | 3.5 | 2601 | 0.4 mi |
10139 Eagle Haven St, Las Vegas, NV 89141 | $2,475 | 4 | 3.5 | 2444 | 0.6 mi |
10289 Massachusetts Ln, Las Vegas, NV 89141 | $2,795 | 4 | 3 | 2678 | 0.1 mi |
5872 Aurora Gold Ave, Las Vegas, NV 89141 | $2,750 | 4 | 3.5 | 3065 | 0.3 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