Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.41% first-year return on $57,750 initial cash invested.
-2.41%
Cash On Cash
6.26%
Cap Rate
0.99
DSCR
$2,070
Rent
-$116
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,070
Total Expenses
$2,186
Mortgage P&I
70%
$1,447
Property Taxes
5%
$104
Home Insurance
5%
$96
PManagement
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2720 Congress Ave, Las Vegas, NV 89121 | $2,500 | 3 | 2 | 1672 | 0.8 mi |
1713 Bonita Ave, Las Vegas, NV 89104 | $2,100 | 3 | 2 | 1694 | 1.2 mi |
1713 E Oakey Blvd, Las Vegas, NV 89104 | $1,795 | 3 | 2 | 1657 | 1.2 mi |
1483 Miner Way, Las Vegas, NV 89104 | $1,795 | 3 | 2 | 1684 | 1.3 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