Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.42% first-year return on $81,690 initial cash invested.
-22.42%
Cash On Cash
1.97%
Cap Rate
0.31
DSCR
$1,700
Rent
-$1,526
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$3,226
Mortgage P&I
122%
$2,078
Property Taxes
9%
$145
Home Insurance
8%
$136
HOA
25%
$425
PManagement
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
900 S Meadows Pkwy, Apt 113, Reno, NV 89521 | $1,700 | 1 | 1 | 828 | 0.1 mi |
900 S Meadows Pkwy, Apt 5512, Reno, NV 89521 | $1,600 | 1 | 1 | 829 | 0.2 mi |
530 E Patriot Blvd, Unit M266, Reno, NV 89511 | $1,295 | 1 | 1 | 665 | 1.5 mi |
7680 Bluestone Dr, Unit 336, Reno, NV 89511 | $1,695 | 1 | 1 | 665 | 1.5 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