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 Long-Term investment with a projected -11.61% first-year return on $87,780 initial cash invested.
-11.61%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$1,980
Rent
-$849
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
$87,780
Downpayment
20%
$83,600
Closing costs
1%
$4,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,829
Mortgage P&I
103%
$2,045
Property Taxes
5%
$107
Home Insurance
7%
$147
HOA
1%
$15
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8329 Vickers Canyon St, Las Vegas, NV 89131 | $1,720 | 3 | 2 | 1564 | 0.6 mi |
5025 Ropers Rock Ct, Las Vegas, NV 89131 | $1,975 | 3 | 2 | 1564 | 0.7 mi |
5016 Charlo Dr, Las Vegas, NV 89131 | $2,120 | 3 | 2 | 1564 | 0.8 mi |
4908 Hostetler Ave, Las Vegas, NV 89131 | $1,895 | 3 | 2 | 1494 | 0.4 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