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 1989
- Price/Sqft : $193.10
- 7 Days on Market
- MLS # : 200017249
- Updated Date : 12/29/2020 at 23:23
CONSTRUCTION
- Beds : 4
- Floor Size : 1,841 sqft
- Baths : 2 full , 1 half
Listing Agent
Corcoran Global Living
Listing Agent's Description
Great Starter home . New carpet and paint. Very roomy seperate living and dining from the kitchen and great room with fireplace. Close to the Dayton valley Golf Course and the 3 Dayton schools! Get in and see!
SEE MORE
PRICE & RENT TRENDS
Zip Code: 89403
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 89403
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,750 |
| EXPENSES | Loan Payment | -$1,312 |
| Property Tax | -$266 | |
| Property Insurance | -$65 | |
| HOA | -$225 | |
| Property Management Fees | -$119 | |
|
CASH FLOW
-$237
|
||
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.
$355,500
PROJECTED PRICE
$1,750
PROJECTED RENT
0.49%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 2.50% |
| Appreciation Year (1-5) | 13.9% |
| 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
$99,958
LOAN DETAILS
$1,312
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $88,875 |
| Loan Amount | $266,625 |
1.58
YEARS SAVED
$3,701
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
-
$1,804
COMP ESTIMATED VALUE -
$0.98
COMP AVG. RENT PER SQFT
Comps Range
-
325 Woodside Ct Dayton, NV 1
- 4 beds 3 baths ∙ 1,841 Sqft ∙ Built 1989 4 beds 3 baths ∙ 1,841 Sqft ∙ Built 1989
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
202 Spyglass Dayton, NV 2
- 3 beds 2 baths ∙ 1,840 Sqft ∙ Built 1990 3 beds 2 baths ∙ 1,840 Sqft ∙ Built 1990
![property image]()
LEASED 09/30/20- Rent
- Rent Per SQFT
- $1,800
- $0.98
PROPERTY LISTING DETAILS
Corcoran Global Living
1.866.250.5610
Mynd Property Management
1453579
MLS #: 200017249
Last Updated: 12/29/2020
