4044 Forestville St

North Las Vegas, NV 89032
image0

3 bd, 2 ba | 1,278 sqft | Built in 1998

slider image
slider image
slider image
List Price
$170,000

Initial Investment

$43,600

Purchase Price

$160,000

Down Payment

25%

Rent

$1,025

Total Return

$120,978

Annualized Return

29.5%

Cap Rate

4.7%

Gross Yield

7.7%

Cash Flow

-$1,607

Appreciation

12.8%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

09/01/2013

Lease End

08/31/2017

Lot Size

6,098

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

$11,685

Expenses

-$2,697

Property Taxes

-$1,897

Loan Payments

-$8,698

Net Cash Flow

-$1,607

See more in Financials

Similar Listings