Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.54% first-year return on $42,000 initial cash invested.
5.54%
Cash On Cash
7.63%
Cap Rate
1.29
DSCR
$1,790
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,596
Mortgage P&I
55%
$988
Property Taxes
4%
$72
Home Insurance
4%
$70
PManagement
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4437 Isabella Ave, Las Vegas, NV 89110 | $1,800 | 3 | 2 | 1185 | 0.5 mi |
3908 Montebello Ave, Las Vegas, NV 89110 | $1,600 | 3 | 2 | 1184 | 0.5 mi |
104 Edelweiss St, Las Vegas, NV 89110 | $1,449 | 3 | 2 | 1200 | 0.3 mi |
108 Edelweiss St, Las Vegas, NV 89110 | $1,250 | 3 | 2 | 1200 | 0.3 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