Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.98% first-year return on $52,479 initial cash invested.
0.98%
Cash On Cash
7.01%
Cap Rate
$2,030
Rent
$43
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$1,987
Mortgage P&I
65%
$1,314
Property Taxes
3%
$56
Home Insurance
4%
$88
PManagement
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2315 Caravelle St, Las Vegas, NV 89142 | $1,850 | 4 | 2 | 1679 | 1.2 mi |
4393 Vegas Valley Dr, Las Vegas, NV 89121 | $2,300 | 4 | 2 | 1496 | 0.2 mi |
4838 Welter Ave, Las Vegas, NV 89104 | $1,995 | 4 | 2 | 1550 | 0.9 mi |
3008 Lawndale St, Las Vegas, NV 89121 | $2,750 | 4 | 2 | 1479 | 0.3 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