Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.83% first-year return on $89,250 initial cash invested.
-16.83%
Cash On Cash
2.9%
Cap Rate
0.47
DSCR
$1,570
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$2,822
Mortgage P&I
140%
$2,202
Property Taxes
4%
$64
Home Insurance
9%
$149
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
626 Valley Rd, Unit 202, Reno, NV 89512 | $1,695 | 2 | 2 | 1065 | 0.6 mi |
2150 Sutro St, Apt C1, Reno, NV 89512 | $1,645 | 2 | 2 | 1040 | 0.6 mi |
2150 Sutro St, Apt C2, Reno, NV 89512 | $1,625 | 2 | 2 | 1040 | 0.6 mi |
2150 Sutro St, Apt C3, Reno, NV 89512 | $1,695 | 2 | 2 | 1040 | 0.6 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