Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.35% first-year return on $59,850 initial cash invested.
-12.35%
Cash On Cash
4.04%
Cap Rate
$1,520
Rent
-$616
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$2,136
Mortgage P&I
99%
$1,499
Property Taxes
3%
$48
Home Insurance
7%
$100
HOA
6%
$94
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5220 Paradise Valley Ave, Las Vegas, NV 89156 | $1,395 | 2 | 1.5 | 868 | 0.1 mi |
6365 Gold Canyon Dr, Las Vegas, NV 89156 | $1,500 | 2 | 2 | 944 | 1.3 mi |
2282 Canyon Glen Ct, Las Vegas, NV 89156 | $1,450 | 2 | 1 | 867 | 0.1 mi |
5118 Paradise Skies Ave, Las Vegas, NV 89156 | $1,475 | 2 | 1.5 | 1027 | 0.2 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