3601 Budlong Ave Las Vegas, NV 89110
4bd, 2ba | 1,740sqft | Built in 1976
Expand
Initial Investment
$211,005
List Price: $207,000
Purchase Price
$207,000
Down Payment
100%
Rent
$1,335

Total Return
$70,424
Annualized Return
6.4%
Cap Rate
5.0%
Gross Yield
7.7%
Cash Flow
$9,794
Appreciation
2.8%
Features
Roofstock Certified
Occupancy
Occupied
Lease Start
08/03/2018 
Lease End
08/02/2019 
Lot Size
6,534 
HOA
None
Flood Risk
Not Required

Annual Financial Highlight
Expected Rent
$15,219
Expenses
-$3,325
Property Taxes
-$2,100
Loan Payments
$0

Net Cash Flow
$9,794
Considerations
Property Characteristics    View Details

Roofstock Guarantee
Our industry-leading guarantee allows you to invest with total confidence, regardless of whether the home is leased or vacant.
  • All properties come with our 30-day money back guarantee
  • Enjoy guaranteed rent on vacant, rent-ready properties starting 45 days after closing. Plus, you will also pay no monthly management fees until your property is leased.
  • This offer applies to all single-family properties and excludes duplexes, triplexes and fourplexes.

Property Management   

Why choose?

From repairs and maintenance to communicating with tenants, our certified property management teams protect your assets and keep things running smoothly.