3177 Chapala Dr

Las Vegas, NV 89120
image0

3 bd, 2 ba | 1,374 sqft | Built in 1980

slider image
slider image
slider image
List Price
$185,000

Initial Investment

$50,004

Purchase Price

$183,500

Down Payment

25%

Rent

$1,295

Total Return

$107,373

Annualized Return

25.8%

Cap Rate

5.6%

Gross Yield

8.5%

Cash Flow

-$286

Appreciation

9.9%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

10/28/2016

Lease End

10/31/2017

Lot Size

6,970

HOA

None

Flood Risk

Not Required


See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$14,763

Expenses

-$3,269

Property Taxes

-$1,804

Loan Payments

-$9,976

Net Cash Flow

-$286

See more in Financials

Similar Listings