Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.71% first-year return on $56,490 initial cash invested.
-8.71%
Cash On Cash
4.83%
Cap Rate
0.77
DSCR
$1,560
Rent
-$410
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,970
Mortgage P&I
91%
$1,414
Property Taxes
4%
$56
Home Insurance
6%
$94
PManagement
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
244 N Bruce St, Apt D, Las Vegas, NV 89101 | $1,425 | 2 | 2 | 930 | 0.7 mi |
229 N 20th St, Las Vegas, NV 89101 | $1,399 | 2 | 1 | 1170 | 0.6 mi |
214 Spencer St, Las Vegas, NV 89101 | $1,100 | 2 | 1 | 1012 | 0.8 mi |
1720 Eastwood Dr, Las Vegas, NV 89104 | $1,450 | 2 | 1 | 1006 | 0.9 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