Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.31% first-year return on $58,800 initial cash invested.
-5.31%
Cash On Cash
5.03%
Cap Rate
0.87
DSCR
$1,750
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,750
Total Expenses
$2,010
Mortgage P&I
77%
$1,346
Property Taxes
6%
$110
Home Insurance
6%
$98
PManagement
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
901 Elko Way, Las Vegas, NV 89108 | $2,000 | 3 | 2 | 1040 | 0.3 mi |
1804 Timber Ln, Las Vegas, NV 89108 | $1,850 | 3 | 2 | 1092 | 0.6 mi |
5013 Vermont Ave, Las Vegas, NV 89107 | $1,800 | 3 | 2 | 1114 | 0.4 mi |
713 Marie Fenlon Dr, Las Vegas, NV 89107 | $1,600 | 3 | 2 | 1168 | 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