Unlock all features! Tap here to upgrade
500 S Grand Central Pkwy, North Las Vegas, NV 89031
3 beds • 2 baths • 1559 sqft
$418,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -11.53% first-year return on $106k initial cash invested.
-11.53%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$2,496
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,600
Closing costs
1%
$4,180
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,496
Total Expenses
$3,512
Mortgage P&I
82%
$2,045
Property Taxes
4%
$107
Home Insurance
6%
$147
HOA
1%
$15
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous & relaxing! More amazing than the Strip! | $1,938 | $108 | 3 | 2 | 1.87 mi |
Family Friendly House in Centennial Hills | $2,405 | $134 | 3 | 2 | 2.14 mi |
Centennial Private Pool Oasis! | $2,387 | $133 | 3 | 2.5 | 1.87 mi |
3BR + Loft Peaceful Family Retreat | Pool + Garage | $5,635 | $314 | 3 | 2.5 | 2.07 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 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