Unlock all features! Tap here to upgrade
2104 Pipeline Beach Ct, North Las Vegas, NV 89081
3 beds • 2 baths • 1579 sqft
$379,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.81% first-year return on $79,779 initial cash invested.
-10.81%
Cash On Cash
3.93%
Cap Rate
0.67
DSCR
$1,970
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$2,689
Mortgage P&I
95%
$1,866
Property Taxes
6%
$114
Home Insurance
7%
$133
HOA
3%
$65
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2120 Dolphin Beach Ave, North Las Vegas, NV 89081 | $1,995 | 3 | 2 | 1579 | 0.1 mi |
2016 Turtle Beach Ave, North Las Vegas, NV 89081 | $1,995 | 3 | 2 | 1579 | 0.1 mi |
5635 Tropic Breeze St, North Las Vegas, NV 89081 | $1,795 | 3 | 2 | 1535 | 0.4 mi |
5312 N Regena Rose St, North Las Vegas, NV 89081 | $1,915 | 3 | 2 | 1593 | 0.8 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