Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.57% first-year return on $191k initial cash invested.
-19.57%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,100
Rent
-$3,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,100
Total Expenses
$6,217
Mortgage P&I
145%
$4,498
Property Taxes
18%
$547
Home Insurance
10%
$318
HOA
2%
$48
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6710 Cinnamon Dr, Sparks, NV 89436 | $3,084 | 4 | 3 | 3003 | 1.8 mi |
3149 Gladiola Ct, Sparks, NV 89436 | $3,195 | 4 | 3 | 2971 | 1.7 mi |
7158 Coldwater St, Sparks, NV 89436 | $3,250 | 4 | 3 | 3131 | 2.4 mi |
6584 Fire Dance Ct, Sparks, NV 89436 | $3,200 | 4 | 3 | 2727 | 1.9 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