Enterprise CDP
Investment Analysis

Enterprise 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.)
2.0%
Gross Yield
3.3%
P/R Ratio
0.0x
YoY Growth
+0.0%
Median Home Price
$484,800
Average Rent (1BR)
$1,314/mo
Median Income
$91,225
Population
243,802

Investment Breakdown

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

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

The estimated cap rate of 2.0% 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%) -$606
Insurance (~0.5%) -$202
Maintenance (~1%) -$404
Est. Net Cash Flow $102/mo

Job Market

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

Healthcare

69
Score
Below Avg

Risk Factors

Low Inventory

Market Position

Affordability Below Avg
Safety Average

ROI Projector Estimate your total return

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

Total ROI
-147%
on $96,960 invested
Annual ROI
NaN%
compounded
Total Return
-$142,511
appreciation + cashflow
Mo. Cash Flow
-$2,492
year 1 estimate
Equity Growth Over 5 Years
Y1101kY2105kY3110kY4115kY5120k
Appreciation
$0
Cash Flow
-$142,511
Final Equity
$119,688

* 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 Enterprise CDP

Property

Purchase Price$484,800
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
-$2,217
Monthly Cash Flow
-$26,603/ year
-27.4%
Cash-on-Cash
0.6%
Cap Rate

Monthly Breakdown

+ Rental Income$1,314
โˆ’ Mortgage (P&I)$2,451
โˆ’ Property Tax$485
โˆ’ Insurance$125
โˆ’ Maintenance$404
โˆ’ Vacancy Loss$66
= Net Cash Flow-$2,217

Investment Summary

Down Payment
$96,960
Loan Amount
$387,840
Total Monthly Expenses
$3,531
Gross Yield
3.3%

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