Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.54% first-year return on $59,850 initial cash invested.
-9.54%
Cash On Cash
4.08%
Cap Rate
0.71
DSCR
$1,490
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,966
Mortgage P&I
92%
$1,370
Property Taxes
4%
$65
Home Insurance
7%
$100
HOA
3%
$45
PManagement
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2078 Seattle Shore St, Las Vegas, NV 89115 | $1,600 | 2 | 2.5 | 1144 | 0.1 mi |
1450 Jamielinn Ln, Unit 201, Las Vegas, NV 89110 | $1,150 | 2 | 2 | 1081 | 0.9 mi |
2088 Wondra Dr, Las Vegas, NV 89115 | $1,495 | 2 | 2 | 1060 | 1 mi |
3704 Spiritual Way, Las Vegas, NV 89115 | $1,749 | 2 | 2.5 | 1475 | 0.1 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