Unlock all features! Tap here to upgrade
930 Fairway Park Dr #34, Incline Village, NV 89451
3 beds • 2 baths • 1536 sqft
$1,066,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.53% first-year return on $224k initial cash invested.
-20.53%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$4,143
Rent
-$3,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,143 income − $7,973 expenses = $3,830 out of pocket
Investment Breakdown
|
Purchase Price
$1066k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,143
Total Expenses
$7,973
Mortgage P&I
133%
$5,492
Property Taxes
6%
$267
Home Insurance
9%
$385
HOA
18%
$752
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0