Feedback ..read more
Mark from Memphis, TN
Go Back
  Go
Property Data for:  2801 N Rainbow Blvd, Las Vegas NV, 89108
SFH   Not for sale  change
3bd | 2ba | 1,180sf
Ask Price: 
Est Value: $127,700 $108/sf
Discount:
Est Rent: $970/mo
Cash Flow: -$67/mo
Cash/Cash Return: -2.29%
FE-Score
356
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 % 1150
Insurance % 446
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 $127,700 (range: $99,000 - $206,900)
# Price Type/beds/bath/sqft Address Last seen
1   $179,000   SFH 3 br/2.5 ba 1,887 sqft  2768 Trotwood Lane, Las Vegas NV, 89108  3/22/2014
2   $99,000   SFH 3 br/2 ba 1,339 sqft  6540 Figtree, Las Vegas NV, 89108  2/27/2014
3   $119,000   SFH 3 br/2 ba 1,598 sqft  6800 White Shell Creek, Las Vegas NV, 89108  4/6/2014
4   $145,000   SFH 3 br/2 ba 1,521 sqft  7241 Chesterton Drive, Las Vegas NV, 89128  6/8/2014
5   $119,000   SFH 3 br/2 ba 1,215 sqft  6900 Tulsa Creek, Las Vegas NV, 89108  8/6/2014
6   $206,990   SFH 3 br/2 ba 1,630 sqft  2720 Mickey Mantle CT, Las Vegas NV, 89108  8/6/2014
7   $141,900   SFH 3 br/2 ba 1,364 sqft  6228 Eugene Ave, Las Vegas NV, 89108  6/8/2014
8   $154,900   SFH 3 br/2 ba 1,403 sqft  4037 Compass Rose Way, Las Vegas NV, 89108  5/11/2014
9   $144,700   SFH 3 br/2 ba 1,763 sqft  5800 Mendoza Court, Las Vegas NV, 89108  7/28/2014
10   $114,900   SFH 3 br/2 ba 1,274 sqft  4105 Overbrook, Las Vegas NV, 89108  8/6/2014
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   $1,050   SFH 3 br/2 ba 1,238 sqft  6600 Castor Tree Way, Las Vegas NV, 89108  11/28/2013
5   $1,350   SFH 3 br/2 ba 1,850 sqft  6616 Colony Grant Way, Las Vegas NV, 89108  6/7/2014
6   $1,300   SFH 3 br/2.5 ba 1,704 sqft  2700 Camphor Tree St, Las Vegas NV, 89108  9/28/2013
7   $1,350   SFH 3 br/2.5 ba 1,850 sqft  6616 Colony Grant Way, Las Vegas NV, 89108  6/7/2014
8   $1,200   SFH 3 br/3 ba 1,700 sqft  6625 Colony Grant Way, Las Vegas NV, 89108  5/1/2014
9   $1,095   SFH 3 br/2 ba 1,887 sqft  2757 Trotwood Ln, Las Vegas NV, 89108  3/2/2014
10   $1,050   SFH 3 br/2.5 ba 1,601 sqft  2741 Trotwood Ln, Las Vegas NV, 89108  5/14/2014