Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.04% first-year return on $96,957 initial cash invested.
-14.04%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$2,110
Rent
-$1,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,957
Downpayment
20%
$92,340
Closing costs
1%
$4,617
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$3,244
Mortgage P&I
107%
$2,259
Property Taxes
11%
$232
Home Insurance
8%
$163
HOA
2%
$40
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3801 Dauntless Dr, North Las Vegas, NV 89031 | $2,000 | 3 | 2 | 1749 | 0.7 mi |
3728 Dauntless Dr, North Las Vegas, NV 89031 | $2,160 | 3 | 2 | 1749 | 0.7 mi |
4904 Crimson Glory Ln, Las Vegas, NV 89130 | $2,300 | 3 | 2 | 1812 | 0.4 mi |
4624 Reliant St, North Las Vegas, NV 89031 | $2,400 | 3 | 2 | 1724 | 0.7 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