Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.76% first-year return on $58,800 initial cash invested.
-9.76%
Cash On Cash
4.63%
Cap Rate
$1,740
Rent
-$478
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$2,218
Mortgage P&I
85%
$1,472
Property Taxes
4%
$71
Home Insurance
6%
$98
HOA
7%
$125
PManagement
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2279 Sunrise Ranch St, Las Vegas, NV 89156 | $1,550 | 3 | 2.5 | 1188 | 0 mi |
5203 Starter Ave, Las Vegas, NV 89156 | $1,495 | 3 | 2.5 | 1188 | 0.1 mi |
5230 Paradise Skies Ave, Las Vegas, NV 89156 | $1,670 | 3 | 2.5 | 1188 | 0.1 mi |
2137 Tierra Del Verde St, Las Vegas, NV 89156 | $2,100 | 3 | 3 | 1309 | 0.8 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