Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.37% first-year return on $103k initial cash invested.
-15.37%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$2,230
Rent
-$1,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,780
Closing costs
1%
$4,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$3,545
Mortgage P&I
108%
$2,401
Property Taxes
8%
$168
Home Insurance
8%
$175
HOA
10%
$220
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
509 Silverbell Falls Pl, Henderson, NV 89011 | $2,255 | 3 | 2 | 1556 | 0.4 mi |
493 Silverbell Falls Pl, Henderson, NV 89011 | $2,170 | 3 | 2 | 1556 | 0.3 mi |
513 Sacred Lotus Pl, Henderson, NV 89011 | $2,220 | 3 | 2 | 1556 | 0.4 mi |
521 Sacred Lotus Pl, Henderson, NV 89011 | $2,120 | 3 | 2 | 1556 | 0.4 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