Feedback ..read more
Anthony from Chicago, IL
Go Back
  Go
Property Data for:  2801 N Rainbow Bl, Las Vegas NV, 89108
SFH   Not for sale  change
3bd | 2ba | 1,103sf
Ask Price: 
Est Value: $132,400 $120/sf
Discount:
Est Rent: $885/mo
Cash Flow: -$154/mo
Cash/Cash Return: -5.08%
FE-Score
314
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 % 1190
Insurance % 463
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 $132,400 (range: $95,000 - $240,000)
# Price Type/beds/bath/sqft Address Last seen
1   $240,000   SFH 3 br/2 ba 2,074 sqft  6590 W Brooks Avenue, Las Vegas NV, 89108  2/11/2016
2   $95,000   SFH 3 br/2 ba 1,220 sqft  6472 Big Pine Way, Las Vegas NV, 89108  2/11/2016
3   $149,900   SFH 3 br/2 ba 1,152 sqft  6243 Guadalupe Avenue, Las Vegas NV, 89108  8/30/2015
4   $139,900   SFH 3 br/3 ba 1,718 sqft  1812 Villa Vista Way, Las Vegas NV, 89128  2/12/2016
5   $179,500   SFH 3 br/2 ba 1,605 sqft  6329 New Wood Lane, Las Vegas NV, 89108  2/11/2016
6   $139,900   SFH 3 br/2 ba 1,322 sqft  Walgreens Store Las Vegas 7599 W Lake Mead Boulevard, Las Vegas NV, 89128  1/31/2016
Rent Comparables - Estimated Rent $885 (range: $800 - $1,350)
# Rent Type/beds/bath/sqft Address Last seen
1   $825   SFH 3 br/2 ba 1,103 sqft  2801 Rainbow Blvd, Las Vegas NV, 89108  8/23/2015
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   $1,150   SFH 3 br/3 ba 1,574 sqft  2721 Trotwood Ln, Las Vegas NV, 89108  2/11/2016
8   $1,000   SFH 3 br/2 ba 1,339 sqft  2720 Cheshire Ct, Las Vegas NV, 89108  10/27/2015
9   $949   SFH 3 br/2 ba 1,355 sqft  2732 Cathedral Ln, Las Vegas NV, 89108  9/5/2015
10   $1,100   SFH 3 br/2.5 ba 1,887 sqft  2436 Silver Shadow Dr, Las Vegas NV, 89108  6/12/2015