Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.56% first-year return on $65,100 initial cash invested.
-7.56%
Cash On Cash
5.1%
Cap Rate
0.81
DSCR
$1,980
Rent
-$410
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,390
Mortgage P&I
82%
$1,629
Property Taxes
7%
$138
Home Insurance
5%
$108
PManagement
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8268 Anchor Point Dr, Reno, NV 89506 | $1,795 | 3 | 2 | 1108 | 0.1 mi |
8650 Sopwith Blvd, Reno, NV 89506 | $2,200 | 3 | 2 | 1105 | 0.6 mi |
6865 Lotus St, Reno, NV 89506 | $1,745 | 3 | 2 | 1064 | 1.3 mi |
6725 Lotus St, Reno, NV 89506 | $2,050 | 3 | 2 | 1060 | 1.4 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