Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.82% first-year return on $125k initial cash invested.
-14.82%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$2,460
Rent
-$1,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$4,003
Mortgage P&I
120%
$2,940
Property Taxes
8%
$208
Home Insurance
8%
$208
HOA
0%
$7
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2312 Rockin Robin Dr, Spanish Springs, NV 89441 | $2,500 | 3 | 2 | 1775 | 1.1 mi |
2312 Rockin Robin Dr, Sparks, NV 89441 | $2,650 | 3 | 2 | 1775 | 1.1 mi |
2399 Albatross Way, Sparks, NV 89441 | $1,995 | 3 | 2 | 1775 | 1.4 mi |
459 Beau Ct, Sparks, NV 89436 | $2,350 | 3 | 2 | 1558 | 0.5 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