Feedback ..read more
Margaret from Baltimore, MD
Go Back
  Go
Property Data for:  4183 Heller Drive, Las Vegas NV, 89115
SFH   For sale  change
3bd | 3ba
Ask Price:  $127,500
Est Value: 
Discount:
Est Rent: $910/mo
Cash Flow: -$140/mo
Cash/Cash Return: -4.82%
FE-Score
327
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 % 1270
Insurance % 446
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
# Price Type/beds/bath/sqft Address Last seen
Rent Comparables - Estimated Rent $910 (range: $850 - $975)
# Rent Type/beds/bath/sqft Address Last seen
1   $850   SFH 3 br/2.5 ba 1,373 sqft  3677 Steinbeck Dr, Las Vegas NV, 89115  7/21/2014
2   $975   SFH 3 br/2 ba 1,515 sqft  4215 Dobson Dr, Las Vegas NV, 89115  3/24/2015
3   $850   SFH 3 br/2 ba 1,496 sqft  4185 Pasternak, North las vegas, NV, Las Vegas NV, 89115  8/14/2014
4   $900   SFH 3 br/2 ba 1,373 sqft  steinbeck at alexander / Lamb, las vegas, NV, Las Vegas NV, 89115  9/3/2014
5   $925   SFH 3 br/2 ba   Steinbeck Drive, Las Vegas NV, 89115  6/20/2015
6   $925   SFH 3 br/2 ba 1,658 sqft  Tolkien Avenue, Las Vegas NV, 89115  5/20/2015