Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.18% first-year return on $57,750 initial cash invested.
-4.18%
Cash On Cash
5.79%
Cap Rate
0.93
DSCR
$1,870
Rent
-$201
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$2,071
Mortgage P&I
77%
$1,435
Property Taxes
3%
$53
Home Insurance
5%
$96
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3716 Spiritual Way, Las Vegas, NV 89115 | $1,845 | 3 | 2 | 1555 | 0.5 mi |
4534 Morton Grove Ave, Las Vegas, NV 89115 | $2,050 | 3 | 2 | 1542 | 0.5 mi |
1412 Autumn Glen Cir, Las Vegas, NV 89110 | $2,060 | 3 | 2 | 1480 | 0.6 mi |
3749 Ponderosa Ave, Las Vegas, NV 89115 | $1,625 | 3 | 2 | 1496 | 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