Feedback ..read more
Halimna from Portland, OR
Go Back
  Go
Property Data for:  209 N 19th St, Las Vegas NV, 89101
SFH   Not for sale  change
2bd | 1ba | 870sf
Ask Price: 
Est Value: $219,500 $252/sf
Discount:
Est Rent: $660/mo
Cash Flow: -$776/mo
Cash/Cash Return: -15.44%
FE-Score
170
Today
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 1640
Insurance % 768
Association Dues (HOA) /mo
Maintenance % 1305
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $219,500 (range: $49,900 - $224,900)
# Price Type/beds/bath/sqft Address Last seen
1   $224,900   SFH 2 br/2 ba   228 Tower St, Las Vegas NV, 89101  7/31/2014
2   $224,900   SFH 2 br/2 ba   235 Dougram Avenue, Las Vegas NV, 89101  6/8/2014
3   $219,500   SFH 2 br/2 ba   231 Dougram Avenue, Las Vegas NV, 89101  6/8/2014
4   $205,000   SFH 2 br/2 ba   236 Tower St, Las Vegas NV, 89101  6/8/2014
5   $49,900   SFH 2 br/1 ba 832 sqft  120 Sycamore Lane, Las Vegas NV, 89101  5/18/2014
Rent Comparables - Estimated Rent $660 (range: $450 - $750)
# Rent Type/beds/bath/sqft Address Last seen
1   $650   SFH 2 br/1 ba 870 sqft  208 N 18th St, Las Vegas NV, 89101  1/6/2014
2   $750   SFH 2 br/1 ba 875 sqft  124 N 19th St, Las Vegas NV, 89101  10/10/2013
3   $450   SFH 2 br/2 ba 988 sqft  145 N 20th St, Las Vegas NV, 89101  1/9/2014
4   $650   SFH 2 br/1 ba 724 sqft  220 Cervantes St, Las Vegas NV, 89101  3/19/2014
5   $700   SFH 2 br/1 ba 948 sqft  2215 E Ogden Ave, Las Vegas NV, 89101  10/10/2013
6   $725   SFH 2 br/1 ba 1,108 sqft  2404 Berkley Ave, Las Vegas NV, 89101  4/6/2014