Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.52% first-year return on $63,000 initial cash invested.
-7.52%
Cash On Cash
5.24%
Cap Rate
$2,050
Rent
-$395
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$2,445
Mortgage P&I
78%
$1,603
Property Taxes
6%
$115
Home Insurance
5%
$105
HOA
4%
$90
PManagement
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1916 Joliet Cir, Las Vegas, NV 89108 | $2,150 | 3 | 3 | 1404 | 0.5 mi |
6608 Lund Dr, Las Vegas, NV 89108 | $2,200 | 3 | 3 | 1572 | 0.1 mi |
6320 Blue Twilight Ct, Las Vegas, NV 89108 | $2,000 | 3 | 2.5 | 1417 | 0.7 mi |
7308 Stoney Shore Dr, Las Vegas, NV 89128 | $2,200 | 3 | 3 | 1597 | 0.9 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