Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.7% first-year return on $63,000 initial cash invested.
-11.7%
Cash On Cash
4.18%
Cap Rate
0.66
DSCR
$1,630
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$2,244
Mortgage P&I
97%
$1,578
Property Taxes
4%
$61
Home Insurance
6%
$105
HOA
5%
$75
PManagement
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1852 N Decatur Blvd, Unit 201, Las Vegas, NV 89108 | $1,295 | 2 | 2 | 1090 | 1.1 mi |
1845 Ferrell St, Las Vegas, NV 89106 | $1,600 | 2 | 2.5 | 1090 | 0.1 mi |
1928 Plumas Ct, Las Vegas, NV 89108 | $1,650 | 2 | 2 | 1027 | 1.1 mi |
2501 Soldier Creek Ct, Las Vegas, NV 89106 | $1,500 | 2 | 2 | 899 | 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