Unlock all features! Tap here to upgrade
1920 Camino Carlos Rey, North Las Vegas, NV 89031
3 beds • 3 baths • 1990 sqft
$425,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.79% first-year return on $89,250 initial cash invested.
-9.79%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$2,190
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,190
Total Expenses
$2,918
Mortgage P&I
95%
$2,079
Property Taxes
5%
$120
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1835 Monte Alban Dr, North Las Vegas, NV 89031 | $1,100 | 3 | 3 | 2023 | 0.2 mi |
1928 Camino Carlos Rey, North Las Vegas, NV 89031 | $2,345 | 3 | 2.5 | 1989 | 0 mi |
4841 Villa Elisa Cir, North Las Vegas, NV 89031 | $2,230 | 3 | 2.5 | 1988 | 0.1 mi |
4642 Engage St, North Las Vegas, NV 89031 | $2,400 | 3 | 2.5 | 1943 | 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