Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.26% first-year return on $90,613 initial cash invested.
-8.26%
Cash On Cash
4.73%
Cap Rate
0.77
DSCR
$2,390
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,613
Downpayment
20%
$86,298
Closing costs
1%
$4,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$3,014
Mortgage P&I
92%
$2,205
Property Taxes
2%
$36
Home Insurance
6%
$151
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 |
|---|---|---|---|---|---|
843 Orchard Rock Dr, Reno, NV 89506 | $2,300 | 3 | 3 | 1381 | 0 mi |
885 Orchard Rock Dr, Reno, NV 89506 | $2,300 | 3 | 3 | 1381 | 0.1 mi |
872 Orchard Rock Dr, Reno, NV 89506 | $2,300 | 3 | 3 | 1381 | 0.1 mi |
818 Orchard Rock Dr, Reno, NV 89506 | $2,300 | 3 | 3 | 1325 | 0.1 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