Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.21% first-year return on $63,000 initial cash invested.
-12.21%
Cash On Cash
4.03%
Cap Rate
0.64
DSCR
$1,670
Rent
-$641
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
6.8%
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
$1,670
Total Expenses
$2,311
Mortgage P&I
94%
$1,565
Property Taxes
4%
$66
Home Insurance
6%
$105
HOA
8%
$140
PManagement
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5165 Shreve Ave, Las Vegas, NV 89156 | $1,750 | 3 | 2 | 1188 | 0.1 mi |
5165 Shreve Ave, Unit Shreve, Las Vegas, NV 89156 | $1,750 | 3 | 2 | 1188 | 0.1 mi |
2270 Diamond Pointe St, Las Vegas, NV 89156 | $1,695 | 3 | 2 | 1188 | 0.2 mi |
5258 Paradise Skies Ave, Las Vegas, NV 89156 | $1,950 | 3 | 2 | 1188 | 0.2 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