Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.04% first-year return on $88,093 initial cash invested.
-9.04%
Cash On Cash
4.65%
Cap Rate
0.75
DSCR
$2,290
Rent
-$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,093
Downpayment
20%
$83,898
Closing costs
1%
$4,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$2,954
Mortgage P&I
95%
$2,177
Property Taxes
2%
$36
Home Insurance
6%
$147
PManagement
10%
$229
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 |
|---|---|---|---|---|---|
9175 Brown Eagle Ct, Reno, NV 89506 | $2,245 | 3 | 3 | 1226 | 1.2 mi |
9889 Coastal Fog Dr, Reno, NV 89506 | $2,125 | 3 | 2.5 | 1310 | 1.7 mi |
7005 Indigo Cir, Reno, NV 89506 | $2,100 | 3 | 2.5 | 1314 | 2.3 mi |
656 Goodpsprings Dr, Reno, NV 89506 | $2,299 | 3 | 2 | 1350 | 0.9 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