Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.13% first-year return on $124k initial cash invested.
-19.13%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$2,340
Rent
-$1,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$4,314
Mortgage P&I
124%
$2,913
Property Taxes
14%
$316
Home Insurance
9%
$210
HOA
11%
$267
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7267 Bugler Swan Way, North Las Vegas, NV 89084 | $2,300 | 3 | 3 | 2712 | 0.4 mi |
3629 Kingfishers Catch Ave, North Las Vegas, NV 89084 | $2,085 | 3 | 3 | 2621 | 0.5 mi |
8129 Briggs Gully St, North Las Vegas, NV 89085 | $2,100 | 3 | 3 | 2353 | 0.8 mi |
7120 Woodpeckers Ct, North Las Vegas, NV 89084 | $2,250 | 3 | 2.5 | 2381 | 0.6 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