44 Logan St

Las Vegas, NV 89110
image0

3 bd, 2 ba | 1,081 sqft | Built in 1977

slider image
slider image
slider image
List Price
$156,093

Initial Investment

$43,035

Purchase Price

$156,093

Down Payment

25%

Rent

$1,195

Total Return

$118,658

Annualized Return

30.8%

Cap Rate

6.1%

Gross Yield

9.2%

Cash Flow

$437

Appreciation

12.0%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

07/07/2017

Lease End

07/31/2018

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

$13,623

Expenses

-$3,000

Property Taxes

-$1,700

Loan Payments

-$8,486

Net Cash Flow

$437

See more in Financials

Similar Listings