Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.98% first-year return on $134k initial cash invested.
-16.98%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$2,760
Rent
-$1,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,760
Total Expenses
$4,655
Mortgage P&I
117%
$3,230
Property Taxes
16%
$431
Home Insurance
8%
$226
HOA
2%
$50
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10166 Mesa Cortona Dr, Reno, NV 89521 | $2,650 | 3 | 2 | 1721 | 0.1 mi |
2275 Makenna Dr, Reno, NV 89521 | $3,000 | 3 | 2 | 1729 | 0.6 mi |
1495 Wild Wolf Way, Reno, NV 89521 | $2,400 | 3 | 2 | 1733 | 0.6 mi |
1655 Sewell Dr, Reno, NV 89521 | $2,800 | 3 | 2 | 1778 | 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