Feedback ..read more
Felicia from Detroit, MI
Go Back
  Go
Property Data for:  7300 W Pirates Cove Road, Las Vegas NV, 89145
APT   Not for sale  change
1bd | 1ba | 636sf
Ask Price: 
Est Value: 
Discount:
Est Rent: $710/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 %
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 $710 (range: $650 - $845)
# Rent Type/beds/bath/sqft Address Last seen
1   $845   APT 1 br/1 ba 815 sqft  7401 Washington Ave, Las Vegas NV, 89128  11/1/2015
2   $765   APT 1 br/1 ba 722 sqft  1150 N Buffalo Drive, Las Vegas NV, 89128  6/7/2016
3   $800   APT 1 br/1 ba 722 sqft  1150 N Buffalo Drive 1092, Las Vegas NV, 89128  1/30/2016
4   $835   APT 1 br/1 ba 825 sqft  1150 N Buffalo Drive, Las Vegas NV, 89128  7/23/2016
5   $765   APT 1 br/1 ba 722 sqft  1150 Buffalo Drive, Las Vegas NV, 89128  6/28/2016
6   $835   APT 1 br/1 ba 825 sqft  1150 Buffalo Drive, Las Vegas NV, 89128  7/23/2016
7   $750   APT 1 br/1 ba 756 sqft  7632 Pacific Hills Avenue, Las Vegas NV, 89128  5/9/2016
8   $700   APT 1 br/1 ba 756 sqft  7628 Pacific Hills Avenue, Las Vegas NV, 89128  12/16/2015
9   $695   APT 1 br/1 ba 756 sqft  7701 Himalayas Avenue, Las Vegas NV, 89128  2/29/2016
10   $650   APT 1 br/1 ba 630 sqft  1109 Willow Tree Drive, Las Vegas NV, 89128  6/7/2016