Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.66% first-year return on $42,000 initial cash invested.
11.66%
Cash On Cash
8.98%
Cap Rate
1.52
DSCR
$2,060
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$1,652
Mortgage P&I
48%
$985
Property Taxes
3%
$61
Home Insurance
3%
$70
PManagement
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1855 Trainer Way, Reno, NV 89512 | $3,000 | 4 | 2 | 1740 | 0.5 mi |
550 Winston Dr, Reno, NV 89512 | $2,195 | 4 | 2 | 1688 | 1.2 mi |
739 16th St, Sparks, NV 89431 | $2,200 | 4 | 2 | 1744 | 1.1 mi |
149 S Maddux Dr, Reno, NV 89512 | $2,095 | 4 | 2 | 1076 | 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