Feedback ..read more
Mark from Memphis, TN
Go Back
  Go
Property Data for:  2056 Clancy Street, 89156
SFH   Not for sale  change
3bd | 2ba
Ask Price: 
Est Value: $69,000
Discount:
Est Rent: $850/mo
Cash Flow: $160/mo
Cash/Cash Return: 10.12%
FE-Score
847
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 % 510
Insurance % 241
Association Dues (HOA) /mo
Maintenance % 1950
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 $69,000 (range: $59,900 - $69,900)
# Price Type/beds/bath/sqft Address Last seen
1   $69,900   SFH 3 br/2 ba 1,600 sqft  5526 E Carey Avenue, Las Vegas NV, 89156  8/14/2014
2   $59,900   SFH 3 br/2 ba 1,512 sqft  6168 Carlsbad Avenue, Las Vegas NV, 89156  11/5/2014
3   $69,000   SFH 3 br/2 ba 2,128 sqft  6189 Glacier Avenue, Las Vegas NV, 89156  11/11/2014
Rent Comparables - Estimated Rent $850 (range: $700 - $1,150)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,000   SFH 3 br/2 ba   2132 Clancy St, Las Vegas NV, 89115  1/9/2014
2   $950   SFH 3 br/2.5 ba 1,300 sqft  2097 Clancy St, Las Vegas NV, 89115  9/18/2014
3   $700   SFH 3 br/1 ba 1,180 sqft  2140 Clancy St, Las Vegas NV, 89156  2/24/2014
4   $1,150   SFH 3 br/2 ba 1,531 sqft  5180 Bellaria Place, Las Vegas NV, 89115  12/22/2014
5   $895   SFH 3 br/2.5 ba 1,512 sqft  2166 Trebbiano Way, Las Vegas NV, 89115  1/9/2014
6   $850   SFH 3 br/2 ba 1,342 sqft  2216 Boxer St, Las Vegas NV, 89156  6/1/2014
7   $845   SFH 3 br/2.5 ba 1,342 sqft  5147 Shreve Ave, Las Vegas NV, 89156  12/22/2014
8   $850   SFH 3 br/2.5 ba 1,531 sqft  5171 Piazza Cavour Dr, Las Vegas NV, 89115  7/14/2014
9   $795   SFH 3 br/2.5 ba 1,350 sqft  5273 Shreve, Las Vegas NV, 89156  7/8/2014
10   $800   SFH 3 br/2.5 ba 1,188 sqft  5287 Starter Ave, Las Vegas NV, 89115  4/6/2014