Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.43% first-year return on $62,979 initial cash invested.
-7.43%
Cash On Cash
5.01%
Cap Rate
0.81
DSCR
$1,750
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$2,140
Mortgage P&I
89%
$1,554
Property Taxes
1%
$25
Home Insurance
6%
$105
PManagement
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1648 J St, Las Vegas, NV 89106 | $1,795 | 3 | 2 | 1064 | 0.4 mi |
2102 Sleepy Ct, Las Vegas, NV 89106 | $1,700 | 3 | 2 | 1034 | 0.9 mi |
525 Wyatt Ave, Las Vegas, NV 89106 | $1,950 | 3 | 2 | 1008 | 0.5 mi |
2217 Saxton Hill Ave, Las Vegas, NV 89106 | $1,475 | 3 | 2 | 1096 | 1.1 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