Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.84% first-year return on $119k initial cash invested.
-12.84%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$2,870
Rent
-$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,688
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,870
Total Expenses
$4,148
Mortgage P&I
97%
$2,796
Property Taxes
10%
$277
Home Insurance
7%
$198
HOA
5%
$130
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10577 Eagle Falls Way, Reno, NV 89521 | $4,995 | 3 | 2 | 1765 | 0.2 mi |
10599 Crystal Bay Dr, Reno, NV 89521 | $2,850 | 3 | 2 | 1765 | 0.2 mi |
1655 Sewell Dr, Reno, NV 89521 | $2,800 | 3 | 2 | 1778 | 0.4 mi |
10195 Coyote Creek Ct, Reno, NV 89521 | $2,375 | 3 | 2 | 1787 | 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