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 2002
- Price/Sqft : $209.02
- 5 Days on Market
- MLS # : 200015986
- Updated Date : 11/19/2020 at 12:12
CONSTRUCTION
- Beds : 3
- Floor Size : 1,674 sqft
- Baths : 2 full
Listing Agent
Intero Re Alpine Sierra Llc
Listing Agent's Description
Beautifully maintained home in Dayton Valley Golf Course on a large lot. This home features an excellent split floor plan with 3 bedrooms and an office. Plenty of cabinet space, pantry and island in the kitchen. The large deck and spacious backyard is perfect for entertaining.
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 | $1,600 |
| EXPENSES | Loan Payment | -$1,291 |
| Property Tax | -$228 | |
| Property Insurance | -$62 | |
| HOA | -$150 | |
| Property Management Fees | -$119 | |
|
CASH FLOW
-$250
|
||
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.
$349,900
PROJECTED PRICE
$1,600
PROJECTED RENT
0.46%
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
$98,474
LOAN DETAILS
$1,291
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $87,475 |
| Loan Amount | $262,425 |
1.58
YEARS SAVED
$3,740
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
-
$1,641
COMP ESTIMATED VALUE -
$0.98
COMP AVG. RENT PER SQFT
Comps Range
-
507 La Quinta Court Dayton, NV 1
- 3 beds 2 baths ∙ 1,674 Sqft ∙ Built 2002 3 beds 2 baths ∙ 1,674 Sqft ∙ Built 2002
- 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
LEASED 09/30/20- Rent
- Rent Per SQFT
- $1,800
- $0.98
PROPERTY LISTING DETAILS
Intero Re Alpine Sierra Llc
1.866.250.5610
Mynd Property Management
1453579
MLS #: 200015986
Last Updated: 11/19/2020
