Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.96% first-year return on $113k initial cash invested.
-12.96%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$2,750
Rent
-$1,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,750
Total Expenses
$3,970
Mortgage P&I
96%
$2,645
Property Taxes
14%
$390
Home Insurance
7%
$184
HOA
1%
$35
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8948 Elk Ravine Dr, Reno, NV 89506 | $2,649 | 4 | 3 | 2203 | 0.1 mi |
8943 Elk Ravine Dr, Reno, NV 89506 | $2,900 | 4 | 3 | 2203 | 0.2 mi |
8928 Coyote Bluff Dr, Reno, NV 89506 | $2,600 | 4 | 3 | 2203 | 0.2 mi |
8950 Elk Ravine Dr, Reno, NV 89506 | $2,949 | 4 | 3 | 2419 | 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