Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.4% first-year return on $52,290 initial cash invested.
-17.4%
Cash On Cash
3.01%
Cap Rate
0.48
DSCR
$1,500
Rent
-$758
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$2,258
Mortgage P&I
87%
$1,308
Property Taxes
2%
$33
Home Insurance
6%
$87
HOA
29%
$440
PManagement
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4602 Neil Rd, Apt 64, Reno, NV 89502 | $1,345 | 2 | 1 | 860 | 0 mi |
4604 Neil Rd, Apt 113, Reno, NV 89502 | $1,395 | 2 | 1 | 860 | 0.1 mi |
5011 Tahiti Way, Apt 2, Reno, NV 89502 | $1,500 | 2 | 1 | 882 | 0.3 mi |
1527 Delucchi Ln, Unit D, Reno, NV 89502 | $1,395 | 2 | 1 | 860 | 0.9 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