ocity
Paradise CDP
Investment Analysis

Paradise CDP, NV
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
69
Investment Score
Strong Buy
Cap Rate (Est.)
2.5%
Gross Yield
4.2%
P/R Ratio
0.0x
YoY Growth
+0.0%
Median Home Price
$378,300
Average Rent (1BR)
$1,314/mo
Median Income
$61,680
Population
177,413

Investment Breakdown

100
Value Score
50
Growth Score
54
Safety Score
53
Afford Score

Paradise CDP has a price-to-rent ratio of 0.0x, which indicates buying is significantly better than renting.

The estimated cap rate of 2.5% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +0.0% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,314
Annual Gross $15,768

Est. Monthly Expenses

Property Tax (~1.5%) -$473
Insurance (~0.5%) -$158
Maintenance (~1%) -$315
Est. Net Cash Flow $368/mo

Job Market

Unemployment 5.0%
National avg: 3.7%
Job Growth (YoY) +3.0%

Healthcare

69
Score
Below Avg

Risk Factors

Low Inventory

Actions

📈 Market Analysis Cost of Living Best Neighborhoods Investor Dashboard

Market Position

Affordability Below Avg
Safety Average

Similar Markets Compare with cities of similar size & cost

NC

Cary

37
Score
1.5%
Cap Rate
179k pop -1.8%
↓ Lower Score
OR

Salem

43
Score
1.8%
Cap Rate
177k pop +0.4%
↓ Lower Score
VA

Newport News

58
Score
3.3%
Cap Rate
183k pop +1.4%
↓ Lower Score
OR

Eugene

40
Score
1.5%
Cap Rate
178k pop -0.4%
↓ Lower Score
IL

Aurora

59
Score
2.9%
Cap Rate
179k pop +3.5%
↓ Lower Score

Showing cities with similar population (89k - 266k) and cost of living index (78 - 117)

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Paradise CDP.

Total ROI
-123%
on $75,660 invested
Annual ROI
NaN%
compounded
Total Return
-$93,210
appreciation + cashflow
Mo. Cash Flow
-$1,670
year 1 estimate
Equity Growth Over 5 Years
Y179kY282kY386kY489kY593k
Appreciation
$0
Cash Flow
-$93,210
Final Equity
$93,395

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Paradise CDP

Property

Purchase Price$378,300
Monthly Rent$1,314
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$1,483
Monthly Cash Flow
-$17,798/ year
-23.5%
Cash-on-Cash
1.4%
Cap Rate

Monthly Breakdown

+ Rental Income$1,314
− Mortgage (P&I)$1,913
− Property Tax$378
− Insurance$125
− Maintenance$315
− Vacancy Loss$66
= Net Cash Flow-$1,483

Investment Summary

Down Payment
$75,660
Loan Amount
$302,640
Total Monthly Expenses
$2,797
Gross Yield
4.2%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026