Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.6% first-year return on $21,000 initial cash invested.
43.6%
Cash On Cash
16.64%
Cap Rate
$1,950
Rent
$763
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$1,187
Mortgage P&I
27%
$526
Property Taxes
6%
$117
Home Insurance
2%
$35
HOA
0%
$1
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1180 Ammonite Ave, Henderson, NV 89011 | $2,500 | 3 | 2 | 1450 | 0.8 mi |
721 Hitchen Post Dr, Henderson, NV 89011 | $1,900 | 3 | 2 | 1382 | 0.3 mi |
1017 Cedar Pines St, Henderson, NV 89011 | $1,975 | 3 | 2 | 1382 | 0.3 mi |
736 Rising Brook Dr, Henderson, NV 89011 | $2,250 | 3 | 2 | 1534 | 0.3 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