Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.38% first-year return on $251k initial cash invested.
-19.38%
Cash On Cash
2.34%
Cap Rate
0.38
DSCR
$4,330
Rent
-$4,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,330
Total Expenses
$8,387
Mortgage P&I
142%
$6,169
Property Taxes
12%
$518
Home Insurance
10%
$438
HOA
3%
$137
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2729 Marie Antoinette St, Henderson, NV 89044 | $5,345 | 4 | 4.5 | 4708 | 1.2 mi |
2805 Molinard Ct, Henderson, NV 89044 | $5,800 | 4 | 4.5 | 3800 | 1 mi |
2733 Kingclaven Dr, Henderson, NV 89044 | $3,400 | 4 | 4 | 3568 | 0.1 mi |
2725 Kildrummie St, Henderson, NV 89044 | $3,000 | 4 | 4 | 3568 | 0.1 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