Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.55% first-year return on $64,176 initial cash invested.
-10.55%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$1,690
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$2,254
Mortgage P&I
89%
$1,502
Property Taxes
4%
$67
Home Insurance
6%
$107
HOA
8%
$140
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5228 Mineral Lake Dr, Las Vegas, NV 89122 | $1,625 | 2 | 2 | 1088 | 0.3 mi |
5270 Panguitch Dr, Las Vegas, NV 89122 | $1,750 | 2 | 2 | 1088 | 0.3 mi |
5250 Panguitch Dr, Las Vegas, NV 89122 | $1,475 | 2 | 2 | 1088 | 0.3 mi |
5855 Natures Dr, Las Vegas, NV 89122 | $1,500 | 2 | 2 | 1105 | 1.1 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