2532 Page St
North Las Vegas, NV 89030
List Price
$199,000
Initial Investment
$52,435Purchase Price
$185,000
Down Payment
25%
Rent
$1,295
Total Return
$141,285
Annualized Return
29.6%
Cap Rate
5.4%
Gross Yield
8.4%
Cash Flow
-$713
Appreciation
12.6%
Reset to DefaultEdit Assumptions
Annual Financial Highlights
Expected Rent
$14,763Expenses
-$3,318Property Taxes
-$2,100Loan Payments
-$10,058Net Cash Flow
-$713See more in Financials
Similar Listings