Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.45% first-year return on $461k initial cash invested.
-25.45%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$5,050
Rent
-$9,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,050
Total Expenses
$14,827
Mortgage P&I
224%
$11,307
Property Taxes
21%
$1,040
Home Insurance
15%
$768
HOA
8%
$400
Property Management
10%
$505
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1709 Corta Bella Dr, Las Vegas, NV 89134 | $5,851 | 4 | 4.5 | 4148 | 0.3 mi |
2237 Fiero Dr, Las Vegas, NV 89134 | $4,725 | 4 | 4.5 | 3304 | 0.8 mi |
724 Pinnacle Heights Ln, Las Vegas, NV 89144 | $7,100 | 4 | 3.5 | 3610 | 1 mi |
8825 Rozetta Ct, Las Vegas, NV 89134 | $7,995 | 4 | 2.5 | 4034 | 0.3 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