Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.83% first-year return on $91,518 initial cash invested.
-9.83%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$2,320
Rent
-$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,518
Downpayment
20%
$87,160
Closing costs
1%
$4,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$3,070
Mortgage P&I
92%
$2,141
Property Taxes
6%
$150
Home Insurance
7%
$154
HOA
1%
$22
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
741 Rocky Trail Rd, Henderson, NV 89014 | $3,000 | 4 | 3 | 1848 | 0.4 mi |
967 Derringer Ln, Henderson, NV 89014 | $1,995 | 4 | 3 | 1759 | 0.3 mi |
1406 Harmony Hill Dr, Henderson, NV 89014 | $2,410 | 4 | 3 | 1943 | 0.5 mi |
970 Flapjack Dr, Henderson, NV 89014 | $1,850 | 4 | 2.5 | 1829 | 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