Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.05% first-year return on $86,098 initial cash invested.
-7.05%
Cash On Cash
4.74%
Cap Rate
0.81
DSCR
$2,280
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,098
Downpayment
20%
$81,998
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,280
Total Expenses
$2,786
Mortgage P&I
88%
$2,013
Property Taxes
2%
$36
Home Insurance
6%
$144
PManagement
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
818 Orchard Rock Dr, Reno, NV 89506 | $2,300 | 3 | 3 | 1325 | 0.1 mi |
843 Orchard Rock Dr, Reno, NV 89506 | $2,300 | 3 | 3 | 1381 | 0.1 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 |
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