Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.49% first-year return on $82,950 initial cash invested.
-8.49%
Cash On Cash
4.82%
Cap Rate
0.77
DSCR
$2,460
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$3,047
Mortgage P&I
83%
$2,050
Property Taxes
6%
$149
Home Insurance
6%
$138
HOA
3%
$70
PManagement
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8708 Scenic Sky Dr, Reno, NV 89506 | $2,500 | 4 | 3 | 1504 | 2.5 mi |
14348 Fredonia Dr, Reno, NV 89506 | $2,990 | 4 | 3 | 2037 | 0.5 mi |
8105 Shifting Sands Dr, Reno, NV 89506 | $2,329 | 4 | 2 | 1409 | 2.3 mi |
7807 Anchor Point Dr, Reno, NV 89506 | $2,600 | 4 | 2 | 1318 | 2.1 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