Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.84% first-year return on $45,780 initial cash invested.
0.84%
Cash On Cash
6.74%
Cap Rate
1.12
DSCR
$1,910
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,780
Downpayment
20%
$43,600
Closing costs
1%
$2,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$1,878
Mortgage P&I
57%
$1,096
Property Taxes
6%
$119
Home Insurance
4%
$76
HOA
5%
$89
PManagement
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3640 Yorba Linda Dr, Las Vegas, NV 89122 | $1,925 | 3 | 2 | 1422 | 0.3 mi |
3507 Old Course St, Las Vegas, NV 89122 | $2,075 | 3 | 2 | 1436 | 0.5 mi |
2866 Green Tree Ave, Las Vegas, NV 89142 | $1,395 | 3 | 2 | 1440 | 0.8 mi |
4682 Madera Way, Las Vegas, NV 89121 | $1,995 | 3 | 2 | 1436 | 0.8 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