What can I help with?
Ask anything about your portfolio — powered by your local AI.
Total Value
$1,970,000
Total Equity
$1,138,000
Monthly Cash Flow
$5,680
Annual Income
$132,600
4 Properties — click to manage
15 Jade Cir
Las Vegas, NV
Est. Value
$350,000
Cash Flow
$2,017
Cap Rate
10.11%
5944 Thelma Ave
La Palma, CA
Est. Value
$983,000
Cash Flow
$908
Cap Rate
4.64%
5181 Sean St
Pahrump, NV
Est. Value
🔒 Locked$487,000
Cash Flow
$1,455
Cap Rate
7.39%
5181 Sean St #B
Pahrump, NV
Est. Value
🔒 Locked$150,000
Cash Flow
$1,300
Cap Rate
10.40%
Portfolio Breakdown
Monthly Cash Flow
Net after mortgage per property
15 Jade Cir
$2,017
Rent $2,950 · Mortgage $933
5944 Thelma Ave
$908
Rent $3,800 · Mortgage $2,892
5181 Sean St
$1,455
Rent $3,000 · Mortgage $1,545
5181 Sean St #B
$1,300
Rent $1,300 · Mortgage $0
Equity Breakdown
Share of total equity + LTV
15 Jade Cir
Las Vegas, NV
$191,000
16.8%
5944 Thelma Ave
La Palma, CA
$508,000
44.6%
5181 Sean St
Pahrump, NV
$289,000
25.4%
5181 Sean St #B
Pahrump, NV
$150,000
13.2%
Value vs Equity
■Equity ■ Debt
15 Jade Cir
$350,000
55% equity
5944 Thelma Ave
$983,000
52% equity
5181 Sean St
$487,000
59% equity
5181 Sean St #B
$150,000
100% equity
Annual Rent
$132,600
Annual Mortgage
$64,440
Net Cash Flow
$68,160
Avg Cap Rate
8.13%