Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.35% first-year return on $83,790 initial cash invested.
-19.35%
Cash On Cash
2.45%
Cap Rate
$1,380
Rent
-$1,351
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,380
Total Expenses
$2,731
Mortgage P&I
152%
$2,098
Property Taxes
10%
$134
Home Insurance
10%
$140
PManagement
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1325 Kirman Ave, Reno, NV 89502 | $1,550 | 1 | 1 | 740 | 0.5 mi |
365 Wilson Ave, Reno, NV 89502 | $1,600 | 1 | 1 | 728 | 0.8 mi |
375 Wilson Ave, Reno, NV 89502 | $1,500 | 1 | 1 | 728 | 0.8 mi |
660 Wilson Ave Apt C, Reno, NV 89502 | $950 | 1 | 1 | 700 | 0.6 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