Vegas Real Estate Investment Group

2530483 - 105 Golf Course St

Summary

Asking Price: 500000
Days on Market: 134
Original Price: 500000
PPSqFt: 182.0
Monthly Fees: 75
Current Taxes/Mo: 198.0
SqFt: 2747

Analytics

ROI Financed: -0.0%
Cash Flow (Financed): -2
ROI Cash: 5.2%
Cash Flow (Cash): 2153
Estimated Rent: 2700

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 1996
SqFt: 2747
Beds: 4
Baths: 3
Flooring: Manmade wood or Laminate, Tile
Garage: 2
Built: 1996
Interior Desc: Blinds, Ceiling Fan(s), Windows Coverings Throughout
Stories: 2

Appliances

Other Appliances: Microwave
Oven: Stove(G)
Dishwasher: No
Disposal: Yes
Dryer: Yes

Exterior

Lot: 3920
Pool: No
Property Type: Single
Roof Desc: Pitched, Tile
Construction: Frame & Stucco
Exterior Desc: Back Yard Access, Patio
Faces: East
Views:

Other

Litigation: No
Subdivision: Melrose Park
Community:
Zip Code: 89145

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2553425	1.3	2577	1.16	2024-02-16	16
2543427	0.69	3025	0.82	2024-01-25	56

MLS	Sale Price	Garage	Lot	Beds	Built
2553425	3000	3	6098	4	1996
2543427	2490	3	6534	4	1996

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2531506 - 256 Camino Viejo St

Summary

Asking Price: 499900
Days on Market: 145
Original Price: 499900
PPSqFt: 238.0
Monthly Fees: 70
Current Taxes/Mo: 205.0
SqFt: 2103

Analytics

ROI Financed: -0.9%
Cash Flow (Financed): -119
ROI Cash: 4.9%
Cash Flow (Cash): 2036
Estimated Rent: 2575

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 1999
SqFt: 2103
Beds: 3
Baths: 3
Flooring: Carpet, Linoleum/Vinyl
Garage: 3
Built: 1999
Interior Desc:
Stories: 2

Appliances

Other Appliances:
Oven: Stove(G)
Dishwasher: No
Disposal: No
Dryer: No

Exterior

Lot: 4356
Pool: No
Property Type: Single
Roof Desc: Tile
Construction:
Exterior Desc: Back Yard Access
Faces: West
Views:

Other

Litigation: No
Subdivision: Vista Grande
Community:
Zip Code: 89012

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2535303	0.39	1916	1.25	2023-11-16	18
2536515	0.8	2076	1.2	2023-11-02	13
2552115	1.32	2134	1.24	2024-02-15	14

MLS	Sale Price	Garage	Lot	Beds	Built
2535303	2395	3	6970	3	1999
2536515	2490	3	6970	4	1999
2552115	2650	3	7405	3	1998

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2534301 - 2704 Tahiti Isle Ave

Summary

Asking Price: 424900
Days on Market: 129
Original Price: 424900
PPSqFt: 172.0
Monthly Fees: 27
Current Taxes/Mo: 185.0
SqFt: 2476

Analytics

ROI Financed: -0.3%
Cash Flow (Financed): -31
ROI Cash: 5.1%
Cash Flow (Cash): 1800
Estimated Rent: 2250

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 2000
SqFt: 2476
Beds: 3
Baths: 3
Flooring: Hardwood, Tile
Garage: 2
Built: 2000
Interior Desc: Ceiling Fan(s), Drywall
Stories: 2

Appliances

Other Appliances: Microwave
Oven: Stove(G)
Dishwasher: Yes
Disposal: Yes
Dryer: Yes

Exterior

Lot: 5663
Pool: No
Property Type: Single
Roof Desc: Tile
Construction: Frame & Stucco
Exterior Desc: Back Yard Access, Patio, Private Yard, Shed
Faces: South
Views:

Other

Litigation: No
Subdivision: Tierra De
Community:
Zip Code: 89031

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2533544	0.83	2729	0.81	2024-01-10	66
2553371	0.87	2216	1.0	2024-01-25	8

MLS	Sale Price	Garage	Lot	Beds	Built
2533544	2200	3	4356	4	2006
2553371	2205	3	6534	4	1990

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2537606 - 8461 Cavaricci Ave

Summary

Asking Price: 459500
Days on Market: 120
Original Price: 497000
PPSqFt: 181.0
Monthly Fees: 35
Current Taxes/Mo: 229.0
SqFt: 2544

Analytics

ROI Financed: 0.5%
Cash Flow (Financed): 67
ROI Cash: 5.3%
Cash Flow (Cash): 2047
Estimated Rent: 2575

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 2004
SqFt: 2544
Beds: 4
Baths: 3
Flooring: Carpet, Luxury Vinyl Plank
Garage: 2
Built: 2004
Interior Desc: Ceiling Fan(s)
Stories: 2

Appliances

Other Appliances:
Oven: Stove(G)
Dishwasher: No
Disposal: Yes
Dryer: No

Exterior

Lot: 3920
Pool: No
Property Type: Single
Roof Desc: Tile
Construction: Frame & Stucco
Exterior Desc: Patio
Faces: North
Views:

Other

Litigation: No
Subdivision: Pine Cove
Community:
Zip Code: 89129

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2546169	0.58	2374	1.13	2024-01-24	48
2542710	0.88	2263	0.91	2024-01-01	23

MLS	Sale Price	Garage	Lot	Beds	Built
2546169	2675	2	6098	4	1997
2542710	2050	2	0	4	1994

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2544358 - 1645 Autumn Rust Dr

Summary

Asking Price: 425000
Days on Market: 86
Original Price: 425000
PPSqFt: 250.0
Monthly Fees: 0
Current Taxes/Mo: 126.0
SqFt: 1699

Analytics

ROI Financed: -0.9%
Cash Flow (Financed): -107
ROI Cash: 4.8%
Cash Flow (Cash): 1725
Estimated Rent: 2075

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 1991
SqFt: 1699
Beds: 3
Baths: 3
Flooring: Ceramic
Garage: 2
Built: 1991
Interior Desc:
Stories: 2

Appliances

Other Appliances:
Oven:
Dishwasher: No
Disposal: No
Dryer: No

Exterior

Lot: 4792
Pool: No
Property Type: Single
Roof Desc: Pitched
Construction:
Exterior Desc:
Faces: North
Views:

Other

Litigation: No
Subdivision: Meadow Valley
Community:
Zip Code: 89119

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2547528	0.2	1502	1.26	2024-02-13	59
2537421	0.34	1514	1.19	2024-01-12	76

MLS	Sale Price	Garage	Lot	Beds	Built
2547528	1900	2	4356	3	1988
2537421	1800	2	3485	3	1986

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2551084 - 5028 Elkin Creek Ave

Summary

Asking Price: 469950
Days on Market: 43
Original Price: 469950
PPSqFt: 189.0
Monthly Fees: 45
Current Taxes/Mo: 157.0
SqFt: 2492

Analytics

ROI Financed: -0.6%
Cash Flow (Financed): -77
ROI Cash: 5.0%
Cash Flow (Cash): 1948
Estimated Rent: 2400

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 2004
SqFt: 2492
Beds: 5
Baths: 3
Flooring: Carpet, Ceramic, Manmade wood or Laminate
Garage: 2
Built: 2004
Interior Desc: Blinds, Ceiling Fan(s), Window Coverings Partial
Stories: 2

Appliances

Other Appliances: Microwave
Oven: Stove(G)
Dishwasher: No
Disposal: Yes
Dryer: No

Exterior

Lot: 4356
Pool: No
Property Type: Single
Roof Desc: Pitched, Tile
Construction:
Exterior Desc: Accessibility, Back Yard Access, Patio
Faces: South
Views:

Other

Litigation: No
Subdivision: Iron Mountain
Community: Iron Mountain Ranch
Zip Code: 89131

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2549311	0.47	2474	0.97	2024-02-06	39
2553242	0.42	2173	0.97	2024-02-01	13

MLS	Sale Price	Garage	Lot	Beds	Built
2549311	2400	2	4356	4	2011
2553242	2100	2	3485	4	2008

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2551808 - 2312 Scissortail Ct

Summary

Asking Price: 479900
Days on Market: 44
Original Price: 479900
PPSqFt: 179.0
Monthly Fees: 63
Current Taxes/Mo: 182.0
SqFt: 2678

Analytics

ROI Financed: -0.0%
Cash Flow (Financed): -2
ROI Cash: 5.1%
Cash Flow (Cash): 2066
Estimated Rent: 2575

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 2004
SqFt: 2678
Beds: 4
Baths: 3
Flooring: Carpet, Ceramic, Manmade wood or Laminate
Garage: 2
Built: 2004
Interior Desc: Blinds, Ceiling Fan(s)
Stories: 2

Appliances

Other Appliances: Microwave
Oven: Stove(G)
Dishwasher: Yes
Disposal: Yes
Dryer: Yes

Exterior

Lot: 5663
Pool: No
Property Type: Single
Roof Desc: Tile
Construction:
Exterior Desc: Back Yard Access
Faces: South
Views:

Other

Litigation: No
Subdivision: Aliante Parcel
Community:
Zip Code: 89084

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2548286	0.08	2678	0.9	2024-01-10	20
2554553	0.47	2346	1.04	2024-02-13	8

MLS	Sale Price	Garage	Lot	Beds	Built
2548286	2400	2	5663	4	2005
2554553	2450	2	6098	4	2005

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2552636 - 1902 Giant Rock Pl

Summary

Asking Price: 390000
Days on Market: 41
Original Price: 390000
PPSqFt: 267.0
Monthly Fees: 13
Current Taxes/Mo: 127.0
SqFt: 1462

Analytics

ROI Financed: -1.6%
Cash Flow (Financed): -177
ROI Cash: 4.6%
Cash Flow (Cash): 1504
Estimated Rent: 1850

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 1997
SqFt: 1462
Beds: 4
Baths: 2
Flooring: Carpet, Tile
Garage: 2
Built: 1997
Interior Desc: Blinds, Ceiling Fan(s)
Stories: 1

Appliances

Other Appliances: Microwave
Oven: Stove(G)
Dishwasher: No
Disposal: No
Dryer: No

Exterior

Lot: 4356
Pool: No
Property Type: Single
Roof Desc: Tile
Construction: Frame & Stucco
Exterior Desc: Back Yard Access, Patio, Private Yard
Faces: South
Views:

Other

Litigation: No
Subdivision: Eldorado 7-Rcl
Community:
Zip Code: 89031

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2552107	0.83	1557	1.16	2024-02-08	21
2553266	0.78	1464	1.26	2024-01-24	3
2543147	0.77	1385	1.41	2024-02-09	80

MLS	Sale Price	Garage	Lot	Beds	Built
2552107	1799	2	3920	3	2006
2553266	1850	2	6098	3	2002
2543147	1950	2	1742	3	2000

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2554929 - 6765 Conquistador St

Summary

Asking Price: 490000
Days on Market: 31
Original Price: 490000
PPSqFt: 183.0
Monthly Fees: 65
Current Taxes/Mo: 352.0
SqFt: 2681

Analytics

ROI Financed: -0.6%
Cash Flow (Financed): -80
ROI Cash: 5.0%
Cash Flow (Cash): 2032
Estimated Rent: 2725

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 2015
SqFt: 2681
Beds: 4
Baths: 3
Flooring: Carpet, Tile
Garage: 2
Built: 2015
Interior Desc:
Stories: 2

Appliances

Other Appliances:
Oven: Stove(G)
Dishwasher: No
Disposal: Yes
Dryer: Yes

Exterior

Lot: 3920
Pool: No
Property Type: Single
Roof Desc: Tile
Construction:
Exterior Desc: Rooftop Deck
Faces: East
Views:

Other

Litigation: No
Subdivision: Bristle Falls
Community:
Zip Code: 89149

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2542527	1.41	2651	1.08	2024-01-22	61
2539954	0.8	2948	0.86	2024-01-01	41
2545056	1.44	2475	1.13	2024-01-01	19

MLS	Sale Price	Garage	Lot	Beds	Built
2542527	2850	2	4356	5	2022
2539954	2525	2	5227	5	2013
2545056	2800	2	3485	5	2021

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2555818 - 819 Bitterroot St

Summary

Asking Price: 499900
Days on Market: 27
Original Price: 499900
PPSqFt: 222.0
Monthly Fees: 0
Current Taxes/Mo: 164.0
SqFt: 2250

Analytics

ROI Financed: -0.7%
Cash Flow (Financed): -100
ROI Cash: 4.9%
Cash Flow (Cash): 2055
Estimated Rent: 2475

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 1997
SqFt: 2250
Beds: 3
Baths: 3
Flooring: Ceramic, Manmade wood or Laminate
Garage: 3
Built: 1997
Interior Desc: Ceiling Fan(s), Drywall, Pot Shelves
Stories: 1

Appliances

Other Appliances: Microwave
Oven: Stove(G)
Dishwasher: No
Disposal: Yes
Dryer: Yes

Exterior

Lot: 6970
Pool: No
Property Type: Single
Roof Desc: Pitched, Tile
Construction: Frame & Stucco
Exterior Desc: Back Yard Access, Patio, Shed
Faces: West
Views:

Other

Litigation: No
Subdivision: Desert Highlands-Phase
Community:
Zip Code: 89002

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2548162	1.36	2110	1.04	2024-01-02	12
2547572	1.42	1928	1.19	2024-01-25	32

MLS	Sale Price	Garage	Lot	Beds	Built
2548162	2195	3	6098	4	2001
2547572	2300	3	6098	3	1996

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2557834 - 10293 Timber Willow Ave

Summary

Asking Price: 499900
Days on Market: 19
Original Price: 499900
PPSqFt: 221.0
Monthly Fees: 57
Current Taxes/Mo: 210.0
SqFt: 2265

Analytics

ROI Financed: 1.5%
Cash Flow (Financed): 211
ROI Cash: 5.7%
Cash Flow (Cash): 2366
Estimated Rent: 2925

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 1998
SqFt: 2265
Beds: 2
Baths: 3
Flooring: Carpet, Ceramic
Garage: 2
Built: 1998
Interior Desc: Blinds, Ceiling Fan(s), Windows Coverings Throughout
Stories: 2

Appliances

Other Appliances: Microwave
Oven: Stove(G)
Dishwasher: Yes
Disposal: Yes
Dryer: Yes

Exterior

Lot: 5663
Pool: No
Property Type: Single
Roof Desc: Tile
Construction:
Exterior Desc: Back Yard Access, Barbeque Stub, Covered Patio
Faces: East
Views: Mountain View

Other

Litigation: No
Subdivision: Desert Willow-Phase
Community: Summerlin South
Zip Code: 89135

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2540340	0.14	2024	1.48	2024-02-15	84
2544718	0.5	1951	1.12	2024-01-05	21

MLS	Sale Price	Garage	Lot	Beds	Built
2540340	2995	2	6098	3	1999
2544718	2190	2	4792	3	2003

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2558924 - 2710 Paradise Isle Ave

Summary

Asking Price: 499999
Days on Market: 15
Original Price: 499999
PPSqFt: 174.0
Monthly Fees: 21
Current Taxes/Mo: 213.0
SqFt: 2876

Analytics

ROI Financed: -0.7%
Cash Flow (Financed): -101
ROI Cash: 4.9%
Cash Flow (Cash): 2054
Estimated Rent: 2550

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 2001
SqFt: 2876
Beds: 5
Baths: 4
Flooring: Carpet, Linoleum/Vinyl, Manmade wood or Laminate, Tile
Garage: 2
Built: 2001
Interior Desc: Ceiling Fan(s)
Stories: 2

Appliances

Other Appliances:
Oven: Stove(G)
Dishwasher: Yes
Disposal: Yes
Dryer: No

Exterior

Lot: 5663
Pool: No
Property Type: Single
Roof Desc: Tile
Construction:
Exterior Desc: Back Yard Access, Balcony, Covered Patio
Faces: South
Views:

Other

Litigation: No
Subdivision: Tierra De
Community:
Zip Code: 89031

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2533544	0.78	2729	0.81	2024-01-10	66
2555242	1.22	2694	0.97	2024-02-15	22

MLS	Sale Price	Garage	Lot	Beds	Built
2533544	2200	3	4356	4	2006
2555242	2600	3	6970	4	2006

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2559164 - 2181 Eaglecloud Dr

Summary

Asking Price: 484900
Days on Market: 4
Original Price: 484900
PPSqFt: 236.0
Monthly Fees: 61
Current Taxes/Mo: 192.0
SqFt: 2059

Analytics

ROI Financed: -0.9%
Cash Flow (Financed): -124
ROI Cash: 4.8%
Cash Flow (Cash): 1966
Estimated Rent: 2475

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 1994
SqFt: 2059
Beds: 4
Baths: 3
Flooring: Carpet, Ceramic, Luxury Vinyl Plank, Manmade wood or Laminate
Garage: 2
Built: 1994
Interior Desc: Blinds, Ceiling Fan(s), Drapes, Pot Shelves, Windows Coverings Throughout
Stories: 2

Appliances

Other Appliances: Microwave
Oven: Stove(G)
Dishwasher: Yes
Disposal: Yes
Dryer: No

Exterior

Lot: 3920
Pool: No
Property Type: Single
Roof Desc: Pitched, Tile
Construction: Frame & Stucco
Exterior Desc: Patio
Faces: West
Views:

Other

Litigation: No
Subdivision: Summit Pointe
Community: Green Valley
Zip Code: 89074

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2551847	0.32	1925	1.27	2024-02-22	38
2536799	0.2	1891	1.15	2023-12-25	51

MLS	Sale Price	Garage	Lot	Beds	Built
2551847	2450	2	5663	3	1991
2536799	2170	2	4356	3	1992

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2559178 - 1327 Red Hollow Dr

Summary

Asking Price: 399900
Days on Market: 14
Original Price: 399900
PPSqFt: 222.0
Monthly Fees: 12
Current Taxes/Mo: 131.0
SqFt: 1799

Analytics

ROI Financed: 1.3%
Cash Flow (Financed): 145
ROI Cash: 5.6%
Cash Flow (Cash): 1869
Estimated Rent: 2250

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 1990
SqFt: 1799
Beds: 3
Baths: 3
Flooring: Carpet, Ceramic, Manmade wood or Laminate
Garage: 2
Built: 1990
Interior Desc: Blinds, Drywall
Stories: 2

Appliances

Other Appliances:
Oven: Stove(G)
Dishwasher: No
Disposal: Yes
Dryer: No

Exterior

Lot: 6534
Pool: No
Property Type: Single
Roof Desc: Tile
Construction:
Exterior Desc: Back Yard Access
Faces: East
Views:

Other

Litigation: No
Subdivision: Eldorado R1-65
Community: Eldorado
Zip Code: 89031

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2532329	0.96	1737	1.44	2024-01-09	54
2547791	0.57	1827	1.08	2024-01-05	18

MLS	Sale Price	Garage	Lot	Beds	Built
2532329	2500	2	5227	4	2003
2547791	1965	2	3485	4	2006

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2559874 - 7528 Fencerow St

Summary

Asking Price: 425000
Days on Market: 7
Original Price: 425000
PPSqFt: 203.0
Monthly Fees: 0
Current Taxes/Mo: 152.0
SqFt: 2098

Analytics

ROI Financed: 1.6%
Cash Flow (Financed): 189
ROI Cash: 5.7%
Cash Flow (Cash): 2021
Estimated Rent: 2425

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 1996
SqFt: 2098
Beds: 4
Baths: 3
Flooring: Carpet, Luxury Vinyl Plank, Tile
Garage: 2
Built: 1996
Interior Desc: Blinds, Drapes, Pot Shelves, Windows Coverings Throughout
Stories: 2

Appliances

Other Appliances: Microwave, Water Conditioner-Owned
Oven: Stove(G)
Dishwasher: Yes
Disposal: Yes
Dryer: Yes

Exterior

Lot: 3920
Pool: No
Property Type: Single
Roof Desc: Tile
Construction: Frame & Stucco
Exterior Desc: Covered Patio, Patio
Faces: West
Views:

Other

Litigation: No
Subdivision: Orchard Valley
Community:
Zip Code: 89131

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2553559	0.11	1878	1.26	2024-01-24	7
2549884	0.18	1809	1.05	2024-02-15	23

MLS	Sale Price	Garage	Lot	Beds	Built
2553559	2365	2	4792	4	1998
2549884	1900	2	4356	4	1997

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2560093 - 675 Marlberry Pl

Summary

Asking Price: 400000
Days on Market: 9
Original Price: 400000
PPSqFt: 212.0
Monthly Fees: 56
Current Taxes/Mo: 109.0
SqFt: 1890

Analytics

ROI Financed: 1.9%
Cash Flow (Financed): 215
ROI Cash: 5.8%
Cash Flow (Cash): 1939
Estimated Rent: 2350

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 2004
SqFt: 1890
Beds: 4
Baths: 3
Flooring: Carpet, Linoleum/Vinyl, Tile
Garage: 2
Built: 2004
Interior Desc: Ceiling Fan(s), None
Stories: 2

Appliances

Other Appliances:
Oven: Cooktop(G)
Dishwasher: No
Disposal: Yes
Dryer: Yes

Exterior

Lot: 3485
Pool: No
Property Type: Single
Roof Desc: Tile
Construction:
Exterior Desc: Back Yard Access
Faces: South
Views:

Other

Litigation: No
Subdivision: Greenway Village
Community:
Zip Code: 89015

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2544617	0.05	1816	1.29	2024-01-30	60
2555831	0.39	1634	1.22	2024-02-12	18

MLS	Sale Price	Garage	Lot	Beds	Built
2544617	2350	2	4792	3	2004
2555831	1995	2	8276	3	1990

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2561037 - 2046 Waverly Cir

Summary

Asking Price: 399999
Days on Market: 4
Original Price: 399999
PPSqFt: 272.0
Monthly Fees: 22
Current Taxes/Mo: 127.0
SqFt: 1470

Analytics

ROI Financed: -0.2%
Cash Flow (Financed): -22
ROI Cash: 5.1%
Cash Flow (Cash): 1702
Estimated Rent: 2075

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 1988
SqFt: 1470
Beds: 3
Baths: 3
Flooring: Carpet, Tile
Garage: 2
Built: 1988
Interior Desc: Blinds, Ceiling Fan(s), Pot Shelves, Windows Coverings Throughout
Stories: 2

Appliances

Other Appliances: Microwave
Oven: Stove(G)
Dishwasher: No
Disposal: Yes
Dryer: No

Exterior

Lot: 5227
Pool: No
Property Type: Single
Roof Desc: Tile
Construction:
Exterior Desc: Covered Patio, Patio, Private Yard, Shed
Faces: South
Views:

Other

Litigation: No
Subdivision: Warm Spgs
Community: Green Valley
Zip Code: 89014

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2532807	0.65	1366	1.43	2024-01-13	91
2548344	0.77	1351	1.41	2024-01-29	19

MLS	Sale Price	Garage	Lot	Beds	Built
2532807	1950	2	7841	3	1983
2548344	1900	2	4792	3	1991

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.

2561894 - 3348 Moon River St

Summary

Asking Price: 429000
Days on Market: 2
Original Price: 429000
PPSqFt: 245.0
Monthly Fees: 27
Current Taxes/Mo: 197.0
SqFt: 1750

Analytics

ROI Financed: -0.5%
Cash Flow (Financed): -61
ROI Cash: 5.0%
Cash Flow (Cash): 1788
Estimated Rent: 2250

Financing Assumptions

Down Payment: 30%
Interest Rate: 6.25%
Years: 30.0

Interior

Built: 1997
SqFt: 1750
Beds: 4
Baths: 2
Flooring: Carpet, Manmade wood or Laminate, Tile
Garage: 2
Built: 1997
Interior Desc: Blinds, Ceiling Fan(s), Windows Coverings Throughout
Stories: 1

Appliances

Other Appliances: Microwave
Oven: Stove(G)
Dishwasher: Yes
Disposal: Yes
Dryer: No

Exterior

Lot: 5227
Pool: No
Property Type: Single
Roof Desc: Tile
Construction:
Exterior Desc: Covered Patio, Porch
Faces: West
Views:

Other

Litigation: No
Subdivision: Northshore Phase
Community:
Zip Code: 89129

Rental Comps

MLS	Dist	SqFt	PPSqFt	Close	Days
2549805	0.41	1794	1.25	2024-02-20	5
2540859	0.41	1774	1.32	2024-02-21	103

MLS	Sale Price	Garage	Lot	Beds	Built
2549805	2250	2	6970	3	1995
2540859	2350	2	6098	3	1990

Links

License and Disclaimer: By choosing to use this tool and or information, you are agreeing to the terms on the license page.