Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.46% first-year return on $67,200 initial cash invested.
-13.46%
Cash On Cash
3.9%
Cap Rate
0.61
DSCR
$1,690
Rent
-$754
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$2,444
Mortgage P&I
101%
$1,710
Property Taxes
3%
$59
Home Insurance
7%
$112
HOA
7%
$125
PManagement
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
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 | 0.2 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 | 0.4 mi |
2005 Rose Coral Ave, Las Vegas, NV 89106 | $1,700 | 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