Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.8% first-year return on $111k initial cash invested.
-13.8%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$2,560
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$105k
Closing costs
1%
$5,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$3,833
Mortgage P&I
101%
$2,589
Property Taxes
13%
$322
Home Insurance
7%
$186
HOA
3%
$70
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9620 Antelope Creek Dr, Reno, NV 89506 | $2,600 | 3 | 2.5 | 1782 | 0.5 mi |
7715 Enclave Key Rd, Reno, NV 89506 | $3,000 | 3 | 3 | 1971 | 1.3 mi |
10030 Shooting Star Ct, Reno, NV 89506 | $2,200 | 3 | 2.5 | 1742 | 0.7 mi |
8981 Quail Falls Dr, Reno, NV 89506 | $2,600 | 3 | 2.5 | 1907 | 0.7 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