Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.27% first-year return on $128k initial cash invested.
-14.27%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$2,920
Rent
-$1,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,075
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,920
Total Expenses
$4,437
Mortgage P&I
105%
$3,076
Property Taxes
12%
$345
Home Insurance
7%
$214
HOA
1%
$43
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7364 Continuum Dr, Reno, NV 89506 | $2,600 | 4 | 2 | 2178 | 0.2 mi |
7195 Souverain Ln, Reno, NV 89506 | $2,900 | 4 | 2 | 2195 | 0.3 mi |
7255 Rutherford Dr, Reno, NV 89506 | $2,795 | 4 | 2.5 | 2178 | 0.1 mi |
7322 Overture Dr, Reno, NV 89506 | $2,600 | 4 | 2.5 | 2175 | 0.2 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