Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.19% first-year return on $66,150 initial cash invested.
-12.19%
Cash On Cash
4%
Cap Rate
0.64
DSCR
$1,790
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$2,462
Mortgage P&I
91%
$1,632
Property Taxes
9%
$164
Home Insurance
6%
$110
HOA
5%
$90
PManagement
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3653 Karissa Heights Pl, Las Vegas, NV 89115 | $1,600 | 3 | 3 | 1482 | 0 mi |
3620 Karissa Heights Pl, Las Vegas, NV 89115 | $1,700 | 3 | 3 | 1482 | 0 mi |
3669 Karissa Heights Pl, Las Vegas, NV 89115 | $1,589 | 3 | 3 | 1504 | 0.1 mi |
1852 Vida Pacifica St, Las Vegas, NV 89115 | $2,100 | 3 | 2.5 | 1509 | 0.2 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