Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.56% first-year return on $77,699 initial cash invested.
-8.56%
Cash On Cash
4.14%
Cap Rate
0.73
DSCR
$1,820
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,699
Downpayment
20%
$73,999
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$2,374
Mortgage P&I
96%
$1,739
Property Taxes
2%
$32
Home Insurance
7%
$130
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2012 Bennett St, North Las Vegas, NV 89030 | $1,540 | 4 | 2 | 1350 | 0.2 mi |
1217 Bluff Ave, North Las Vegas, NV 89030 | $1,590 | 4 | 2 | 1370 | 1 mi |
1737 W Nelson Ave, North Las Vegas, NV 89032 | $2,800 | 4 | 2 | 1356 | 1.2 mi |
807 Lawry Ave, Las Vegas, NV 89106 | $1,700 | 4 | 2 | 1448 | 0.3 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