Saved properties (0) | Share Share | Help
Go Back
  Go
Property Data for:  Maneilly Dr, Las Vegas NV, 89110
SFH   Real Estate Owned  change
2bd | 2ba | 952sf
Ask Price: $20,378 $21/sf
Est Value: $34,200 $36/sf
Discount: 40.42%
Est Rent: $595/mo
Cash Flow: $244/mo
Cash/Cash Return: 52.39%
FE-Score
964
Today
 Save
Contact
Provided by:
realtybargains.com
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 % 300
Insurance % 119
Association Dues (HOA) /mo
Maintenance % 1428
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 $34,200 (range: $19,900 - $40,000)
# Price Type/beds/bath/sqft Address Last seen
1   $35,000   SFH 2 br/2 ba 1,047 sqft  1441 Linnbaker Ln, Las Vegas NV, 89110  9/3/2010
2   $32,700   SFH 2 br/2 ba 1,047 sqft  1500 JAMIELINN LN, Las Vegas NV, 89110  9/3/2010
3   $35,000   SFH 2 br/2 ba 1,081 sqft  1410 Jamielinn Ln, Las Vegas NV, 89110  9/3/2010
4   $24,900   SFH 2 br/2 ba 895 sqft  1516 Frank Aved St #101, Las Vegas NV, 89110  9/3/2010
5   $33,000   SFH 2 br/2 ba 895 sqft  3969 Rebecca Raiter Ave, Las Vegas NV, 89110  9/3/2010
6   $39,500   SFH 2 br/1 ba 900 sqft  3325 Marionette Ave, Las Vegas NV, 89101  6/27/2010
7   $40,000   SFH 2 br/1 ba 900 sqft  3216 Venus Crk, Las Vegas NV, 89101  9/3/2010
8   $19,900   SFH 2 br/2 ba 895 sqft  Danny Melamed, Las Vegas NV, 89110  9/3/2010
Rent Comparables - Estimated Rent $595 (range: $450 - $850)
# Rent Type/beds/bath/sqft Address Last seen
1   $550   SFH 2 br/1.5 ba 750 sqft  4313 Maneilly Dr, Las Vegas NV, 89110  5/1/2010
2   $450   SFH 2 br/1 ba   1416 Henry Dr, Las Vegas NV, 89110  8/4/2010
3   $595   SFH 2 br/2 ba 1,081 sqft  4770 E Owens Avenue, Las Vegas NV, 89110  9/4/2010
4   $850   SFH 2 br/   1101 N Pecos Rd, Las Vegas NV, 89101  7/3/2010
5   $799   SFH 2 br/   3608 Cypress Ave N, North Las Vegas NV, 89030  7/3/2010
Feedback Form