5055 Champions Ave
Las Vegas, NV 89142
List Price
$214,800
Initial Investment
$59,433Purchase Price
$214,800
Down Payment
25%
Rent
$1,325
Total Return
$167,747
Annualized Return
30.0%
Cap Rate
4.9%
Gross Yield
7.4%
Cash Flow
-$1,814
Appreciation
13.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lot Size
7,841
HOA
None
Flood Risk
Not Required
- Over $9K cashflow with 2.5 star neighborhood
- Leased until August 2019
- Walking distance from cafes, shops & restaurants
Buy It Now: Offers at list price include an American Home Shield home warranty.
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,105Expenses
-$3,432Property Taxes
-$1,809Loan Payments
-$11,678Net Cash Flow
-$1,814See more in Financials
Similar Listings