Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.11% first-year return on $60,900 initial cash invested.
-11.11%
Cash On Cash
3.72%
Cap Rate
0.65
DSCR
$1,400
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$1,964
Mortgage P&I
100%
$1,394
Property Taxes
5%
$64
Home Insurance
7%
$102
HOA
3%
$40
PManagement
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4010 Emerald Wood St, Las Vegas, NV 89115 | $1,575 | 2 | 2.5 | 1017 | 0 mi |
4061 Asante Cove St, Las Vegas, NV 89115 | $1,350 | 2 | 2.5 | 1017 | 0.1 mi |
4071 Morning Peace St, Las Vegas, NV 89115 | $1,400 | 2 | 2.5 | 1017 | 0.1 mi |
4040 Emerald Wood St, Las Vegas, NV 89115 | $1,400 | 2 | 2.5 | 1017 | 0.1 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