Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.8% first-year return on $51,450 initial cash invested.
-3.8%
Cash On Cash
5.74%
Cap Rate
0.94
DSCR
$1,720
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,883
Mortgage P&I
73%
$1,249
Property Taxes
2%
$36
Home Insurance
5%
$86
HOA
4%
$65
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5650 Sea Breeze Ave, Las Vegas, NV 89110 | $1,595 | 2 | 2 | 1529 | 0.6 mi |
5625 Alcott Ave, Las Vegas, NV 89142 | $1,625 | 2 | 2 | 1317 | 0.8 mi |
5559 Big Sea St, Las Vegas, NV 89110 | $1,700 | 2 | 2 | 1265 | 0.5 mi |
5644 Vineyard Ln, Las Vegas, NV 89110 | $1,740 | 2 | 2 | 1179 | 0.6 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