3601 Budlong Ave

Las Vegas, NV 89110
image0

4 bd, 2 ba | 1,740 sqft | Built in 1976

slider image
slider image
slider image
List Price
$194,000

Initial Investment

$54,855

Purchase Price

$198,000

Down Payment

25%

Rent

$1,335

Total Return

$144,527

Annualized Return

29.3%

Cap Rate

5.5%

Gross Yield

8.1%

Cash Flow

-$523

Appreciation

12.0%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

08/03/2018

Lease End

08/02/2019

Lot Size

6,534

HOA

None

Flood Risk

Not Required

  • Nearly $10K cashflow
  • Leased until August 2019
  • Located minutes from downtown Las Vegas

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$15,219

Expenses

-$3,378

Property Taxes

-$1,600

Loan Payments

-$10,764

Net Cash Flow

-$523

See more in Financials

Similar Listings