Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.75% first-year return on $164k initial cash invested.
-18.75%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$2,700
Rent
-$2,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,700
Total Expenses
$5,261
Mortgage P&I
142%
$3,839
Property Taxes
11%
$305
Home Insurance
10%
$280
HOA
5%
$135
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7574 Engleberg Ave, Las Vegas, NV 89178 | $2,395 | 4 | 3 | 2865 | 0.1 mi |
7628 Schuders Ave, Las Vegas, NV 89178 | $2,805 | 4 | 3 | 2828 | 0 mi |
7425 Glorious Sun Dr, Las Vegas, NV 89178 | $2,300 | 4 | 3 | 2860 | 0.4 mi |
7370 Painted Mural Ave, Las Vegas, NV 89179 | $2,450 | 4 | 3 | 2694 | 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