Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.22% first-year return on $131k initial cash invested.
-15.22%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$2,850
Rent
-$1,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,850
Total Expenses
$4,516
Mortgage P&I
109%
$3,102
Property Taxes
11%
$324
Home Insurance
8%
$236
HOA
4%
$114
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3709 Fledgling Dr, North Las Vegas, NV 89084 | $3,200 | 4 | 4.5 | 3635 | 0.5 mi |
4132 Falcons Flight Ave, North Las Vegas, NV 89084 | $2,800 | 4 | 3.5 | 3226 | 0.1 mi |
4432 Mural Glen Ct, North Las Vegas, NV 89084 | $2,950 | 4 | 3.5 | 2958 | 0.2 mi |
3729 White Lion Ln, North Las Vegas, NV 89084 | $3,035 | 4 | 3 | 3134 | 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