Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.56% first-year return on $2930k initial cash invested.
-32.56%
Cash On Cash
-0.9%
Cap Rate
-0.15
DSCR
$6,800
Rent
-$79,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$13950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$2930k
Downpayment
20%
$2790k
Closing costs
1%
$140k
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,800
Total Expenses
$86,275
Mortgage P&I
1011%
$68,714
Property Taxes
160%
$10,911
Home Insurance
72%
$4,882
HOA
0%
$0
Property Management
10%
$680
CapEx
5%
$340
Vacancy
6%
$408
Maintenance
5%
$340
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3365 Marthiam Ave, Reno, NV 89509 | $3,495 | 4 | 3 | 1 mi | |
1031 Skyline Blvd, Reno, NV 89509 | $3,600 | 3 | 2 | 1.4 mi | |
2960 Deer Run Dr, Reno, NV 89509 | $3,495 | 4 | 3 | 2918 | 0.4 mi |
2921 Blue Grouse Dr, Reno, NV 89509 | $4,200 | 4 | 3 | 2918 | 0.5 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