Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.37% first-year return on $94,415 initial cash invested.
-10.37%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$2,240
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,415
Downpayment
20%
$89,919
Closing costs
1%
$4,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$3,056
Mortgage P&I
99%
$2,223
Property Taxes
3%
$60
Home Insurance
7%
$157
HOA
2%
$34
PManagement
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11380 Little River Ct, Reno, NV 89506 | $2,500 | 3 | 2 | 1440 | 0.6 mi |
11545 Camel Rock Dr, Reno, NV 89506 | $1,900 | 3 | 2 | 1440 | 0.6 mi |
9640 Dry Springs Ct, Reno, NV 89506 | $2,050 | 3 | 2 | 1416 | 1.3 mi |
9871 Crystalline Dr, Reno, NV 89506 | $2,100 | 3 | 2 | 1361 | 0.9 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