Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.98% first-year return on $301k initial cash invested.
-21.98%
Cash On Cash
1.75%
Cap Rate
0.28
DSCR
$4,430
Rent
-$5,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1432k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$286k
Closing costs
1%
$14,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,430
Total Expenses
$9,940
Mortgage P&I
167%
$7,378
Property Taxes
12%
$514
Home Insurance
12%
$525
HOA
8%
$370
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
132 Waterford Ct, Reno, NV 89511 | $4,995 | 3 | 2.5 | 3373 | 0.7 mi |
1459 Wolf Run Rd, Reno, NV 89511 | $5,500 | 3 | 3.5 | 3622 | 5.3 mi |
13395 Damonte View Ln, Reno, NV 89511 | $7,000 | 3 | 3.5 | 3342 | 5 mi |
22882 Carriage Dr, Reno, NV 89521 | $3,495 | 3 | 3 | 2473 | 1.8 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