Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.8% first-year return on $76,650 initial cash invested.
-9.8%
Cash On Cash
3.89%
Cap Rate
0.69
DSCR
$1,880
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$2,506
Mortgage P&I
91%
$1,716
Property Taxes
6%
$121
Home Insurance
7%
$128
HOA
3%
$52
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9180 Giardino Villa St, Las Vegas, NV 89148 | $2,260 | 3 | 3 | 1478 | 0 mi |
8882 Contrada Ct, Las Vegas, NV 89148 | $2,135 | 3 | 2.5 | 1422 | 0 mi |
9044 Fathers Pride Ave, Las Vegas, NV 89178 | $1,795 | 3 | 2.5 | 1423 | 0.5 mi |
9505 Dawning Heat St, Las Vegas, NV 89178 | $1,980 | 3 | 2.5 | 1423 | 0.5 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