Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.98% first-year return on $66,148 initial cash invested.
-8.98%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$1,990
Rent
-$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,148
Downpayment
20%
$62,998
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,485
Mortgage P&I
79%
$1,564
Property Taxes
6%
$118
Home Insurance
6%
$110
HOA
9%
$175
PManagement
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1104 Norma Joyce Ln, Las Vegas, NV 89128 | $1,950 | 3 | 2 | 1200 | 0 mi |
8053 Draco Cir, Summerlin North, NV 89128 | $1,935 | 3 | 2 | 1232 | 0.2 mi |
8053 Draco Cir, Las Vegas, NV 89128 | $1,935 | 3 | 2 | 1232 | 0.2 mi |
8200 Cimarron Ridge Dr, Las Vegas, NV 89128 | $2,100 | 3 | 2 | 1233 | 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