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 1995
- Price/Sqft : $250.57
- 5 Days on Market
- MLS # : 210000483
- Updated Date : 01/17/2021 at 06:12
CONSTRUCTION
- Beds : 3
- Floor Size : 1,756 sqft
- Baths : 2 full
Listing Agent
Coldwell Banker Select Re M
Listing Agent's Description
This one won't last long!! Over 1,750 square feet of vaulted open living space with tasteful upgrades, beautiful flooring in living area, custom painted cabinets in kitchen, a private covered patio area & plenty of RV parking on nearly 1/3 of an acre in a great neighborhood. NO showings until Sunday the 17th and may continue until Tuesday the 19th. Offers to be reviewed on Wednesday the 20th so don't allow this opportunity to slip away!
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 | $1,950 |
| EXPENSES | Loan Payment | -$1,528 |
| Property Tax | -$241 | |
| Property Insurance | -$63 | |
| Property Management Fees | -$119 | |
|
CASH FLOW
-$1
|
||
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.
$440,000
PROJECTED PRICE
$1,950
PROJECTED RENT
0.44%
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
$122,350
LOAN DETAILS
$1,528
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $110,000 |
| Loan Amount | $330,000 |
5.08
YEARS SAVED
$22,781
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
-
$2,195
COMP ESTIMATED VALUE -
$1.25
COMP AVG. RENT PER SQFT
Comps Range
-
562 Greenbriar Carson City, NV 1
- 3 beds 2 baths ∙ 1,756 Sqft ∙ Built 1995 3 beds 2 baths ∙ 1,756 Sqft ∙ Built 1995
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
394 Sunchase Court Carson City, NV 2
- 3 beds 2 baths ∙ 1,430 Sqft ∙ Built 1993 3 beds 2 baths ∙ 1,430 Sqft ∙ Built 1993
![property image]()
LEASED 06/18/20- Rent
- Rent Per SQFT
- $1,700
- $1.19
-
1266 Canvasback Drive Carson City, NV 3
- 3 beds 2 baths ∙ 1,427 Sqft ∙ Built 2006 3 beds 2 baths ∙ 1,427 Sqft ∙ Built 2006
![property image]()
LEASED 01/08/21- Rent
- Rent Per SQFT
- $1,875
- $1.31
PROPERTY LISTING DETAILS
Coldwell Banker Select Re M
1.866.250.5610
Mynd Property Management
1453579
MLS #: 210000483
Last Updated: 01/17/2021
