Feedback ..read more
Anthony from Chicago, IL
Go Back
  Go
Property Data for:  2801 N Rainbow Bl 158, Las Vegas NV, 89108
SFH   For sale  change
3bd | 2ba | 1,103sf
Ask Price:  $79,000 $72/sf
Est Value: $159,000 $144/sf
Discount: 50.31%
Est Rent: $970/mo
Cash Flow: $135/mo
Cash/Cash Return: 7.46%
FE-Score
802
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 % 1430
Insurance % 556
Association Dues (HOA) /mo
Maintenance % 1654
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 $159,000 (range: $88,000 - $234,000)
# Price Type/beds/bath/sqft Address Last seen
1   $170,000   SFH 3 br/3 ba   2721 Trotwood Ln, Las Vegas NV, 89108  10/9/2014
2   $88,000   SFH 3 br/2 ba 900 sqft  6340 Molino St, Las Vegas NV, 89108  11/2/2014
3   $140,000   SFH 3 br/3 ba 1,336 sqft  2520 Charteroak St, Las Vegas NV, 89108  12/12/2014
4   $234,000   SFH 3 br/2 ba   6118 Patriots Point CT, Las Vegas NV, 89108  10/21/2014
5   $148,000   SFH 3 br/2 ba 1,477 sqft  2500 Tanbark Court, Las Vegas NV, 89108  11/2/2014
6   $206,990   SFH 3 br/2 ba 1,630 sqft  2720 Mickey Mantle CT, Las Vegas NV, 89108  8/27/2014
Rent Comparables - Estimated Rent $970 (range: $970 - $1,350)
# Rent Type/beds/bath/sqft Address Last seen
1   $971   SFH 3 br/ 1,211 sqft  2701 N. RAINBOW BOULEVARD, LAS VEGAS, NV, Las Vegas NV, 89108  6/27/2014
2   $1,000   SFH 3 br/3 ba 1,535 sqft  6625 Castor Tree Way, Las Vegas NV, 89108  6/7/2014
3   $995   SFH 3 br/2 ba 1,238 sqft  2720 Camphor Tree St, Las Vegas NV, 89108  7/11/2014
4   $1,350   SFH 3 br/2 ba 1,850 sqft  6616 Colony Grant Way, Las Vegas NV, 89108  6/7/2014
5   $1,350   SFH 3 br/2.5 ba 1,850 sqft  6616 Colony Grant Way, Las Vegas NV, 89108  6/7/2014
6   $1,200   SFH 3 br/3 ba 1,700 sqft  6625 Colony Grant Way, Las Vegas NV, 89108  5/1/2014
7   $1,095   SFH 3 br/2 ba 1,887 sqft  2757 Trotwood Ln, Las Vegas NV, 89108  3/2/2014
8   $1,050   SFH 3 br/2.5 ba 1,601 sqft  2741 Trotwood Ln, Las Vegas NV, 89108  5/14/2014
9   $1,025   SFH 3 br/2 ba 1,601 sqft  2785 TROTWOOD LN, LAS VEGAS, NV, Las Vegas NV, 89108  9/6/2014
10   $1,035   SFH 3 br/2.5 ba 1,806 sqft  2536 Silver Shadow Drive, Las Vegas NV, 89108  1/9/2014