Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.86% first-year return on $82,950 initial cash invested.
-11.86%
Cash On Cash
4.23%
Cap Rate
$2,030
Rent
-$820
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$2,850
Mortgage P&I
104%
$2,110
Property Taxes
4%
$73
Home Insurance
7%
$138
PManagement
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17755 Blackbird Dr, Reno, NV 89508 | $2,100 | 3 | 2 | 1152 | 0.9 mi |
3815 Petrel Ct, Reno, NV 89508 | $1,975 | 3 | 2 | 1000 | 0.1 mi |
17450 Crystal Canyon Blvd, Reno, NV 89508 | $2,100 | 3 | 2 | 1040 | 0.8 mi |
17744 Georgetown Dr, Reno, NV 89508 | $1,999 | 3 | 2 | 1008 | 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