Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.19% first-year return on $65,100 initial cash invested.
-10.19%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$1,700
Rent
-$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$2,253
Mortgage P&I
90%
$1,527
Property Taxes
4%
$61
Home Insurance
6%
$108
HOA
7%
$115
PManagement
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2217 Saxton Hill Ave, Las Vegas, NV 89106 | $1,475 | 3 | 2 | 1096 | 0.1 mi |
1913 Poppy Hill St, Las Vegas, NV 89106 | $1,500 | 3 | 2 | 1096 | 0.3 mi |
2029 Gracewood St, North Las Vegas, NV 89032 | $1,795 | 3 | 2 | 1116 | 0.3 mi |
1868 Pearl Hatpin Ct, Las Vegas, NV 89106 | $1,695 | 3 | 2 | 1148 | 0.2 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