Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.57% first-year return on $62,895 initial cash invested.
-8.57%
Cash On Cash
4.8%
Cap Rate
0.77
DSCR
$1,730
Rent
-$449
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
$62,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$2,179
Mortgage P&I
90%
$1,562
Property Taxes
4%
$63
Home Insurance
6%
$105
PManagement
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3115 Dillon Ave, North Las Vegas, NV 89030 | $1,500 | 3 | 1 | 1169 | 1.1 mi |
3016 E Bartlett Ave, North Las Vegas, NV 89030 | $1,700 | 3 | 1 | 1169 | 1.2 mi |
4017 Hidden Oasis Ct, Las Vegas, NV 89110 | $1,800 | 3 | 1 | 1240 | 1.1 mi |
4037 E Harris Ave, Las Vegas, NV 89110 | $1,700 | 3 | 1 | 1292 | 1 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