Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.49% first-year return on $77,698 initial cash invested.
-7.49%
Cash On Cash
5.09%
Cap Rate
0.81
DSCR
$2,210
Rent
-$485
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,698
Downpayment
20%
$73,998
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,695
Mortgage P&I
88%
$1,944
Property Taxes
2%
$47
Home Insurance
6%
$130
PManagement
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
487 E 9th St, Reno, NV 89512 | $2,700 | 3 | 2 | 1500 | 0.9 mi |
2251 Helga Ct, Sparks, NV 89431 | $2,200 | 3 | 2 | 1470 | 1.1 mi |
2540 Trident Way, Reno, NV 89512 | $2,095 | 3 | 2 | 1574 | 0.7 mi |
2155 Citron St, Reno, NV 89512 | $2,400 | 3 | 2 | 1624 | 0.4 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