Feedback ..read more
Melody from Seattle, WA
Go Back
  Go
Property Data for:  7300 W Pirates Cove Road, Las Vegas NV, 89145
SFH   Not for sale  change
1bd | 1ba | 636sf
Ask Price: 
Est Value: 
Discount:
Est Rent: $675/mo
Cash Flow:
Cash/Cash Return:
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 % 0
Insurance %
Association Dues (HOA) /mo
Maintenance % 954
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
# Price Type/beds/bath/sqft Address Last seen
Rent Comparables - Estimated Rent $675 (range: $650 - $765)
# Rent Type/beds/bath/sqft Address Last seen
1   $695   SFH 1 br/1 ba 636 sqft  7300 Pirates Cove Rd, Las Vegas NV, 89145  6/14/2016
2   $675   SFH 1 br/1 ba 593 sqft  7200 Pirates Cove Rd, Las Vegas NV, 89145  3/4/2016
3   $750   SFH 1 br/1 ba 710 sqft  7100 Pirates Cove Road, Las Vegas NV, 89145  6/25/2016
4   $650   SFH 1 br/1 ba 711 sqft  7100 Pirates Cove Rd, Las Vegas NV, 89145  2/10/2016
5   $765   SFH 1 br/1 ba 722 sqft  1150 Buffalo Dr, Las Vegas NV, 89128  6/1/2016
6   $700   SFH 1 br/1 ba 756 sqft  7628 Pacific Hills Ave, Las Vegas NV, 89128  11/28/2015
7   $700   SFH 1 br/1 ba 756 sqft  7632 Pacific Hills Ave, Las Vegas NV, 89128  8/6/2015
8   $650   SFH 1 br/1 ba 756 sqft  7701 Himalayas Ave, Las Vegas NV, 89128  3/28/2016
9   $650   SFH 1 br/1 ba 630 sqft  1121 Willow Tree Drive, Las Vegas NV, 89128  5/9/2016
10   $700   SFH 1 br/1 ba 630 sqft  301 Misty Isle Ln, Las Vegas NV, 89107  7/16/2015