Unlock all features! Tap here to upgrade
2328 Rosendale Village Ave, Henderson, NV 89052
3 beds • 4 baths • 2782 sqft
$1,032,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.44% first-year return on $217k initial cash invested.
-20.44%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$3,550
Rent
-$3,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1032k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$206k
Closing costs
1%
$10,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,550
Total Expenses
$7,241
Mortgage P&I
147%
$5,226
Property Taxes
14%
$499
Home Insurance
11%
$377
HOA
6%
$215
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
23 Colleton River Dr, Henderson, NV 89052 | $3,450 | 3 | 3.5 | 2614 | 0.4 mi |
22 Colleton River Dr, Henderson, NV 89052 | $4,500 | 3 | 3.5 | 2614 | 0.5 mi |
77 Fountainhead Cir, Henderson, NV 89052 | $4,750 | 3 | 3.5 | 2678 | 1.3 mi |
2268 Lyrical Rd, Henderson, NV 89052 | $2,995 | 3 | 3.5 | 2829 | 1.7 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