8229 Begonia Blush Dr
Las Vegas, NV 89166
List Price
$180,441
Initial Investment
$49,170Purchase Price
$180,441
Down Payment
25%
Rent
$1,150
Total Return
$103,499
Annualized Return
24.8%
Cap Rate
4.8%
Gross Yield
7.6%
Cash Flow
-$1,443
Appreciation
10.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/23/2014
Lease End
09/22/2016
Lot Size
2,614
HOA
$0/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,110Expenses
-$2,777Property Taxes
-$1,967Loan Payments
-$9,810Net Cash Flow
-$1,443See more in Financials
Similar Listings