Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.94% first-year return on $61,950 initial cash invested.
-9.94%
Cash On Cash
4.59%
Cap Rate
0.73
DSCR
$1,810
Rent
-$513
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$2,323
Mortgage P&I
86%
$1,552
Property Taxes
5%
$86
Home Insurance
6%
$103
HOA
6%
$112
PManagement
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9140 Gabardine Ave, Las Vegas, NV 89149 | $1,750 | 2 | 2.5 | 1300 | 0.2 mi |
9303 Gilcrease Ave, Unit 1205, Las Vegas, NV 89149 | $1,525 | 2 | 2 | 1121 | 0.3 mi |
9303 Gilcrease Ave, Unit 1246, Las Vegas, NV 89149 | $1,500 | 2 | 2 | 1121 | 0.4 mi |
7648 Lookout Hill St, Las Vegas, NV 89149 | $2,115 | 2 | 2.5 | 1545 | 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