Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.82% first-year return on $89,250 initial cash invested.
-6.82%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$2,720
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$3,227
Mortgage P&I
79%
$2,136
Property Taxes
7%
$200
Home Insurance
5%
$149
HOA
1%
$35
PManagement
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17711 Papa Bear Ct, Reno, NV 89508 | $3,000 | 4 | 3 | 2320 | 1.6 mi |
17910 Cedar Mountain Ct, Reno, NV 89508 | $2,700 | 4 | 2.5 | 2458 | 0.9 mi |
17391 Crystal Canyon Blvd, Reno, NV 89508 | $2,800 | 4 | 3 | 2712 | 1.7 mi |
17720 Davenport Ln, Reno, NV 89508 | $2,595 | 4 | 2.5 | 2320 | 1.1 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