3632 Pelican Brief Ln
North Las Vegas, NV 89084
List Price
$270,000
Initial Investment
$73,575Purchase Price
$270,000
Down Payment
25%
Rent
$1,495
Total Return
$145,371
Annualized Return
22.9%
Cap Rate
4.0%
Gross Yield
6.6%
Cash Flow
-$4,642
Appreciation
10.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/01/2016
Lease End
05/31/2017
Lot Size
4,792
HOA
$0/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,043Expenses
-$3,954Property Taxes
-$3,052Loan Payments
-$14,679Net Cash Flow
-$4,642See more in Financials
Similar Listings