Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.38% first-year return on $58,753 initial cash invested.
-12.38%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$1,460
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,753
Downpayment
20%
$55,955
Closing costs
1%
$2,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$2,066
Mortgage P&I
96%
$1,406
Property Taxes
4%
$57
Home Insurance
7%
$98
HOA
9%
$125
PManagement
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2275 Windmill Grove Ct, Las Vegas, NV 89156 | $1,750 | 2 | 1.5 | 868 | 0.1 mi |
2283 Windmill Grove Ct, Las Vegas, NV 89156 | $1,350 | 2 | 1.5 | 868 | 0.1 mi |
6365 Gold Canyon Dr, Las Vegas, NV 89156 | $1,500 | 2 | 2 | 944 | 1.4 mi |
2282 Canyon Glen Ct, Las Vegas, NV 89156 | $1,450 | 2 | 1 | 867 | 0.1 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