Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.53% first-year return on $61,950 initial cash invested.
-3.53%
Cash On Cash
5.99%
Cap Rate
0.95
DSCR
$2,080
Rent
-$182
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,262
Mortgage P&I
75%
$1,550
Property Taxes
3%
$68
Home Insurance
5%
$103
PManagement
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2305 Santa Paula Dr, Las Vegas, NV 89104 | $1,998 | 3 | 1 | 1246 | 0.1 mi |
2217 Santa Paula Dr, Las Vegas, NV 89104 | $2,600 | 3 | 1 | 1246 | 0.1 mi |
548 E Oakey Blvd, Las Vegas, NV 89104 | $2,800 | 3 | 1 | 1503 | 0.5 mi |
2021 Santa Clara Dr, Las Vegas, NV 89104 | $2,095 | 3 | 2 | 1253 | 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