$204,537
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$125,067
Profit
Revenue
$204,537
Operating Expenses
$39,670
Operating Income
$164,867
Mortgage & Taxes
$39,799
Profit (Cash Flow)
$125,067
$148,700
Cash Investment
Down Payment
$118,000
Renos & Furnishing
$13,000
Closing Costs
$17,700
Total
$148,700
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
84.1%
Cap Rate
27.94%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$28,002
Deductible property tax
$5,841
Your total deduction
-$80,465
Your adjusted annual income
$150,000 - -$80,465 = $230,465
Taxes on $230,465 (30%)
$69,139
Your old tax bill
$45,000
Your new tax bill
$69,139
Estimated tax savings
-$24,139
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
7,841 sqft
Year built:
1969
Size:
3,236 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 5609 Reiter Ave | 3 | 2 | 1,180 | - | 6,098 | 1965 | $375,000 | 25 |
| 2316 Jeanne Dr | 4 | 2 | 1,157 | - | 6,970 | 1971 | $315,000 | 67 |
| 2321 N Michael Way | 3 | 2 | 1,894 | - | 7,405 | 1964 | $372,500 | - |
| 5705 Smoke Ranch Rd Unit B | 2 | 1 | 844 | - | 871 | 1978 | $150,000 | 40 |
| 5710 W Lake Mead Blvd | 2 | 2 | 986 | - | 871 | 1972 | $179,900 | 42 |
| 5616 Deodar Dr | 4 | 2 | 1,895 | - | 7,841 | 1980 | $365,000 | 12 |
| 5661 Alfred Dr | 4 | 3 | 1,682 | - | 19,602 | 1977 | $350,000 | - |
| 1848 Runningbear Dr | 4 | 2 | 1,522 | - | 8,276 | 1979 | $375,000 | 47 |
| 5701 Avenida Tampico | 4 | 3 | 2,105 | - | 16,117 | 1981 | $498,000 | 221 |
| 6317 Guadalupe Ave | 3 | 2 | 1,624 | - | 6,098 | 1979 | $420,000 | 25 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 7,841 sqft
- Building area: 3,236 sqft
- Garage: Yes
- Heating: Forced air
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 138-24-115-003
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $67,601
- County Est. Land Value: $90,000
- Assessed Land Value: $31,500
- County Est. Structure Value: $103,146
Market Estimate: $365,965
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/10/23 | $388,000 | 106% | J J & D Investments Llc |
| 03/28/23 | $0 | 0% | Georgina Carmona, Rafael Carmona Rojas |
| 09/17/20 | $0 | 0% | Noely M A Bejar, Rafael Carmona |
| 03/12/19 | $309,000 | 98% | Noely M A Bejar, Georgina Carmona |
| 06/08/12 | $0 | 0% | Annette K Logan |
| 06/08/12 | $0 | 0% | Logan Annette K Living Trust |
| Invalid Date | $86,590 | 0% | Patrick E Logan, Annette K Logan |
Ownership
- Name: J J & D Investments Llc
- Owner Occupied: No
- Owner Mailing Address: 7237 W Washburn Rd, Las Vegas, Nv 89149
- Years Owned: 8
- Home Equity: -
- Mortgage Balance Remaining: $413,800
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No