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

160 E Cedar Street Fernley, NV 89408

3 Beds 1 Baths 950 sqft Built 1966

$239,711

List Price

$1,170

$1.1K - $1.3K

Rent Est.

PROPERTY INFO

January 27, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1966
  • Price/Sqft : $252.33
  • 7 Days on Market
  • MLS # : 210000933
  • Updated Date : 01/30/2021 at 06:12
CONSTRUCTION
  • Beds : 3
  • Floor Size : 950 sqft
  • Baths : 1 full
Listing Agent

Nevada Prime Real Estate Llc

Listing Agent's Description

Are you looking for a beautiful home with lots of charm? Look no further. This is a 3 bedroom, 1 bathroom that has been remodeled, 1 car garage. This home has new paint interior and exterior, newer roof, large patio with a walking path to a firepit. Don't miss your chance to see this beautiful home!!!

SEE MORE

PRICE & RENT TRENDS

Zip Code: 89408

ZipNIR Market*CityMarket2010Year20022019100k120k140k160k180k200k220k240kPrice in $91k245k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Zip Code: 89408

No Data Available.

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Fernley Elementary School Primary Regular 450 13 4
Silverland Middle School Middle Regular 561 13 NA
Fernley High School High Regular 951 21 6

Fernley Elementary School

  • Education Level: Primary
  • # of students: 450
  • # of teachers: 13
4
GreatSchools Rating

Silverland Middle School

  • Education Level: Middle
  • # of students: 561
  • # of teachers: 13
NA
GreatSchools Rating

Fernley High School

  • Education Level: High
  • # of students: 951
  • # of teachers: 21
6
GreatSchools Rating
 

$215,740$263,682$239,711

PURCHASE PRICE

$1,053$1,287$1,170

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,170
EXPENSES Loan Payment -$833
Property Tax -$163
Property Insurance -$47
Property Management Fees -$119
CASH FLOW
$8

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.

$239,711

PROJECTED PRICE

$1,170

PROJECTED RENT

0.49%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 2.50%
Appreciation Year (1-5) 14.4%
Maintenance Year (1-5) 8.00%
Vacancy 6.00%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M

PROJECTED ANNUAL CASH FLOW

11530-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$69,273

INVESTMENT

$69,273

Down Payment
$59,928
Rehab Estimate
$5,750
Closing Costs
$3,596

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 45% down payment or higher enables the proceeds from the asset to cover all costs.

$833

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $59,928
Loan Amount $179,783
See What Happens When You Reinvest Cash Flow

5.25

YEARS SAVED

$12,680

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
  • $1,169

    COMP ESTIMATED VALUE
  • $1.23

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,525
$1,525
RENT COMPS ANALYSIS
  • 160 E Cedar Street Fernley, NV 1
    • 3 beds 1 baths ∙ 950 Sqft ∙ Built 1966 3 beds 1 baths ∙ 950 Sqft ∙ Built 1966
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 515 Concord Cir Fernley, NV 2
    • 3 beds 2 baths ∙ 1,236 Sqft ∙ Built 1979 3 beds 2 baths ∙ 1,236 Sqft ∙ Built 1979
    LEASED 10/08/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,525
    • $1.23
    •  
PROPERTY LISTING DETAILS
Katherine Gillespie
Nevada Prime Real Estate Llc
Trevor Steadman
1.866.250.5610
Mynd Property Management
1453579
Northern Nevada Regional MLS ( NNRMLS)
MLS #: 210000933
Last Updated: 01/30/2021
BESbswy