Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.91% first-year return on $67,197 initial cash invested.
-12.91%
Cash On Cash
4.01%
Cap Rate
0.63
DSCR
$1,630
Rent
-$723
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,197
Downpayment
20%
$63,997
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$2,353
Mortgage P&I
105%
$1,710
Property Taxes
7%
$106
Home Insurance
7%
$112
PManagement
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4162 Lucas Ave, Las Vegas, NV 89120 | $2,000 | 2 | 2 | 1114 | 0.1 mi |
4655 Gold Dust Ave, # 10-239, Las Vegas, NV 89120 | $1,325 | 2 | 2 | 1151 | 0.7 mi |
5323 Heatherbrook Cir, Las Vegas, NV 89120 | $1,695 | 2 | 2 | 1164 | 1.1 mi |
3375 E Tompkins Ave, Unit 161, Las Vegas, NV 89121 | $1,395 | 2 | 2 | 1158 | 1.4 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