Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.81% first-year return on $26,250 initial cash invested.
37.81%
Cash On Cash
15.09%
Cap Rate
2.46
DSCR
$2,140
Rent
$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$1,313
Mortgage P&I
30%
$638
Property Taxes
4%
$75
Home Insurance
2%
$44
PManagement
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
915 Melrose Dr, Las Vegas, NV 89101 | $2,450 | 3 | 2 | 1472 | 0.5 mi |
812 Biltmore Dr, Las Vegas, NV 89101 | $1,800 | 3 | 2 | 1348 | 0.4 mi |
1713 E Mesquite Ave, Las Vegas, NV 89101 | $1,995 | 3 | 2 | 1524 | 0.5 mi |
701 Biltmore Dr, Las Vegas, NV 89101 | $1,595 | 3 | 2 | 1304 | 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