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 Mid-Term investment with a projected -13.87% first-year return on $242k initial cash invested.
-13.87%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$6,214
Rent
-$2,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,214 income − $9,010 expenses = $2,796 out of pocket
Investment Breakdown
|
Purchase Price
$1066k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,660
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,214
Total Expenses
$9,010
Mortgage P&I
88%
$5,492
Property Taxes
4%
$267
Home Insurance
6%
$385
HOA
12%
$752
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$186
Maintenance
4%
$249
Other
11%
$684