Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 2019
- Price/Sqft : $270.24
- 5 Days on Market
- MLS # : 210000397
- Updated Date : 01/17/2021 at 02:21
CONSTRUCTION
- Beds : 4
- Floor Size : 1,776 sqft
- Baths : 2 full
Listing Agent
Re/max Realty Affiliates
Listing Agent's Description
MUST SEE THIS beautiful home just built in 2019, originally purchased as a vacation home. Like new inside and move in ready! This spacious 4 bedroom 2 bath home has an open and split floorplan, granite slab countertops, beautiful dark wood cabinets, upgraded tile throughout the main living area, large 3 car garage, and much more. This home is low maintenance with a fully landscaped front and backyard all on a full automatic drip system.
SEE MORE
PRICE & RENT TRENDS
Zip Code: 89701
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 89701
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,880 |
| EXPENSES | Loan Payment | -$1,667 |
| Property Tax | -$153 | |
| Property Insurance | -$64 | |
| Property Management Fees | -$119 | |
|
CASH FLOW
-$122
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 14% of earned rent to cover both maintenance and periods of vacancy.
$479,950
PROJECTED PRICE
$1,880
PROJECTED RENT
0.39%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 2.50% |
| Appreciation Year (1-5) | 12.3% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.00% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$132,937
LOAN DETAILS
$1,667
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $119,988 |
| Loan Amount | $359,963 |
4
YEARS SAVED
$17,482
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$0
LIST RENT -
$0
LIST RENT PER SQFT
-
$2,025
COMP ESTIMATED VALUE -
$1.14
COMP AVG. RENT PER SQFT
Comps Range
-
1104 Lahontan Carson City, NV 1
- 4 beds 2 baths ∙ 1,776 Sqft ∙ Built 2019 4 beds 2 baths ∙ 1,776 Sqft ∙ Built 2019
- Rent
- Rent Per SQFT
- $0
- $0.00
-
886 Vista Park Carson City, NV 2
- 4 beds 2 baths ∙ 1,923 Sqft ∙ Built 1999 4 beds 2 baths ∙ 1,923 Sqft ∙ Built 1999
LEASED 12/05/20- Rent
- Rent Per SQFT
- $2,200
- $1.14
PROPERTY LISTING DETAILS
Re/max Realty Affiliates
1.866.250.5610
Mynd Property Management
1453579
MLS #: 210000397
Last Updated: 01/17/2021
