Feedback ..read more
Anthony from Chicago, IL
Go Back
  Go
Property Data for:  7300 Pirates Cove #2023, Las Vegas NV, 89145
SFH   For sale  change
1bd | 1ba | 636sf
Ask Price:  $59,000 $93/sf
Est Value: 
Discount:
Est Rent: $615/mo
Cash Flow: $96/mo
Cash/Cash Return: 7.16%
FE-Score
693
Today
Contact
Provided by:
oodle.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 % 520
Insurance % 206
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 $615 (range: $615 - $1,000)
# Rent Type/beds/bath/sqft Address Last seen
1   $700   SFH 1 br/1 ba 722 sqft  1150 N Buffalo Dr, Las Vegas NV, 89128  11/1/2013
2   $1,000   SFH 1 br/2 ba 1,013 sqft  7408 Saybrook Point Dr, Las Vegas, NV, Las Vegas NV, 89128  9/25/2014
3   $619   SFH 1 br/1 ba 750 sqft  1128 Willow Tree, Las Vegas, NV, Las Vegas NV, 89128  7/22/2014
4   $629   TH 1 br/ 750 sqft  6913 Round Tree, Las Vegas, NV, Las Vegas NV, 89128  7/2/2014
5   $639   TH 1 br/ 800 sqft  1008 Willow Tree Dr, Las Vegas, NV, Las Vegas NV, 89128  10/6/2013
6   $645   TH 1 br/1 ba 630 sqft  917 Willow Tree Dr Unit B, Las Vegas, NV, Las Vegas NV, 89128  7/30/2014
7   $639   TH 1 br/ 800 sqft  Willow Tree, Las Vegas, NV, Las Vegas NV, 89128  10/14/2013