Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.74% first-year return on $66,675 initial cash invested.
-9.74%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$1,670
Rent
-$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,675
Downpayment
20%
$63,500
Closing costs
1%
$3,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$2,211
Mortgage P&I
93%
$1,549
Property Taxes
4%
$72
Home Insurance
7%
$111
HOA
3%
$44
PManagement
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5644 Vineyard Ln, Las Vegas, NV 89110 | $1,740 | 2 | 2 | 1179 | 1.1 mi |
6045 Las Nubes Dr, Las Vegas, NV 89142 | $1,800 | 2 | 2.5 | 1144 | 0.1 mi |
3047 Errol Flynn St, Unit 101, Las Vegas, NV 89122 | $1,375 | 2 | 2 | 1068 | 1 mi |
6325 Cascade Run Ave, Las Vegas, NV 89142 | $1,601 | 2 | 2 | 1005 | 0.5 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