Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -323.39% first-year return on $82,950 initial cash invested.
-323.39%
Cash On Cash
-61.84%
Cap Rate
-10.82
DSCR
$2,340
Rent
-$22,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$24,694
Mortgage P&I
80%
$1,882
Property Taxes
943%
$22,066
Home Insurance
6%
$138
PManagement
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8814 Portia Dr, Reno, NV 89506 | $2,299 | 3 | 2 | 1547 | 0.7 mi |
443 Antares St, Reno, NV 89506 | $2,150 | 3 | 2 | 1547 | 0.7 mi |
9565 Long River Dr, Reno, NV 89506 | $2,050 | 3 | 2 | 1468 | 0.7 mi |
9950 Rising Sun Ct, Reno, NV 89506 | $2,295 | 3 | 2 | 1648 | 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