Feedback ..read more
Greg from San Diego, CA
Go Back
  Go
Property Data for:  2801 N Rainbow Boulevard, Las Vegas NV, 89108
SFH   Not for sale  change
3bd | 2ba | 1,180sf
Ask Price: 
Est Value: $155,000 $131/sf
Discount:
Est Rent: $905/mo
Cash Flow: -$275/mo
Cash/Cash Return: -7.77%
FE-Score
260
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 % 1400
Insurance % 542
Association Dues (HOA) /mo
Maintenance % 1770
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 $155,000 (range: $110,000 - $244,400)
# Price Type/beds/bath/sqft Address Last seen
1   $159,900   SFH 3 br/2 ba 1,135 sqft  3113 North Rainbow Boulevard, Las Vegas NV, 89108  5/27/2015
2   $155,000   SFH 3 br/2 ba 1,339 sqft  2724 Riley Oaks Ct, Las Vegas NV, 89108  4/5/2015
3   $153,500   SFH 3 br/2 ba 1,339 sqft  6556 Figtree Rd, Las Vegas NV, 89108  3/14/2015
4   $140,000   SFH 3 br/2 ba   6540 Figtree Rd, Las Vegas NV, 89108  3/26/2015
5   $110,000   SFH 3 br/1.5 ba   2505 Rialto Rd, Las Vegas NV, 89108  5/22/2015
6   $239,900   SFH 3 br/2 ba 1,630 sqft  Patriots Point Court, Las Vegas NV, 89108  3/15/2015
7   $244,499   SFH 3 br/2 ba   Patriots Point Court, Las Vegas NV, 89108  3/1/2015
Rent Comparables - Estimated Rent $905 (range: $800 - $1,350)
# Rent Type/beds/bath/sqft Address Last seen
1   $900   SFH 3 br/2 ba 1,180 sqft  2801 Rainbow Blvd, Las Vegas NV, 89108  7/5/2015
2   $940   SFH 3 br/2 ba 1,224 sqft  2700 North Rainbow Boulevard, Las Vegas NV, 89108  6/9/2015
3   $1,045   SFH 3 br/2 ba 1,238 sqft  2720 Camphor Tree St, Las Vegas NV, 89108  6/14/2015
4   $945   SFH 3 br/2 ba 1,535 sqft  6628 Castor Tree Way, Las Vegas NV, 89108  3/23/2015
5   $1,350   SFH 3 br/2 ba 2,733 sqft  3150 North Tenaya Way, Las Vegas NV, 89128  5/5/2015
6   $800   SFH 3 br/2 ba 1,237 sqft  2451 Rainbow Blvd, Las Vegas NV, 89108  4/14/2015
7   $1,025   SFH 3 br/2 ba 1,601 sqft  2785 TROTWOOD LN, LAS VEGAS, NV, Las Vegas NV, 89108  9/6/2014
8   $1,295   SFH 3 br/2.5 ba 1,887 sqft  2776 Trotwood Ln, Las Vegas NV, 89108  1/26/2015
9   $1,250   SFH 3 br/2.5 ba 2,407 sqft  6560 Avon CT, Las Vegas NV, 89108  11/14/2014
10   $995   SFH 3 br/2.5 ba 1,759 sqft  6520 Yarmouth Dr, Las Vegas NV, 89108  8/11/2014