Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.65% first-year return on $91,348 initial cash invested.
-10.65%
Cash On Cash
4.4%
Cap Rate
$2,390
Rent
-$811
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,348
Downpayment
20%
$86,998
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$3,201
Mortgage P&I
96%
$2,287
Property Taxes
3%
$72
Home Insurance
6%
$152
HOA
3%
$68
PManagement
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7761 Wandering Way, Reno, NV 89506 | $2,300 | 3 | 2.5 | 1547 | 0.1 mi |
504 Perseids Pl, Reno, NV 89506 | $2,800 | 3 | 2.5 | 1566 | 1.1 mi |
8675 Umber Sky Ct, Reno, NV 89506 | $2,275 | 3 | 2.5 | 1528 | 1.6 mi |
8630 Sunrise Mist Ct, Reno, NV 89506 | $2,400 | 3 | 2.5 | 1528 | 1.7 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