Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.06% first-year return on $112k initial cash invested.
-15.06%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$2,510
Rent
-$1,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$106k
Closing costs
1%
$5,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$3,913
Mortgage P&I
104%
$2,614
Property Taxes
15%
$387
Home Insurance
7%
$187
HOA
3%
$71
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6925 Whisper Canyon Pl, North Las Vegas, NV 89084 | $2,750 | 4 | 3 | 2648 | 0.2 mi |
49 Chastain Park Dr, North Las Vegas, NV 89084 | $2,090 | 4 | 3 | 2632 | 0.6 mi |
1525 Eagles Pass Ave, North Las Vegas, NV 89084 | $2,810 | 4 | 3 | 2518 | 0.8 mi |
313 Gemstone Hill Ave, North Las Vegas, NV 89031 | $2,300 | 4 | 3 | 2733 | 1.2 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