Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.81% first-year return on $50,400 initial cash invested.
1.81%
Cash On Cash
7.13%
Cap Rate
1.14
DSCR
$1,950
Rent
$76
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$1,874
Mortgage P&I
64%
$1,252
Property Taxes
2%
$30
Home Insurance
4%
$84
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
525 Wyatt Ave, Las Vegas, NV 89106 | $1,950 | 3 | 2 | 1008 | 0.7 mi |
1844 Yale St, North Las Vegas, NV 89030 | $1,800 | 3 | 2 | 786 | 1.2 mi |
915 Biltmore Dr, Las Vegas, NV 89101 | $1,899 | 3 | 2 | 1152 | 0.6 mi |
1108 Cunningham Dr, Las Vegas, NV 89106 | $1,850 | 3 | 2 | 1200 | 0.3 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