Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $35,280 initial cash invested.
-13.4%
Cash On Cash
3.45%
Cap Rate
0.59
DSCR
$1,110
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,280
Downpayment
20%
$33,600
Closing costs
1%
$1,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,110
Total Expenses
$1,504
Mortgage P&I
74%
$821
Property Taxes
1%
$14
Home Insurance
5%
$59
HOA
29%
$320
PManagement
10%
$111
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1410 Selmi Dr, Reno, NV 89512 | $1,150 | 1 | 1 | 540 | 0 mi |
2200 Patton Dr, Reno, NV 89512 | $1,050 | 1 | 1 | 656 | 0.5 mi |
2555 Clear Acre Ln, # 15-3, Reno, NV 89512 | $1,145 | 1 | 1 | 668 | 0.3 mi |
3918 Clear Acre Ln, Apt 73, Reno, NV 89512 | $1,145 | 1 | 1 | 665 | 0.8 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