Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.9% first-year return on $45,486 initial cash invested.
0.9%
Cash On Cash
6.69%
Cap Rate
1.13
DSCR
$2,060
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,486
Downpayment
20%
$43,320
Closing costs
1%
$2,166
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,026
Mortgage P&I
52%
$1,070
Property Taxes
17%
$343
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2524 S 123rd Ave, Omaha, NE 68144 | $1,780 | 3 | 2 | 2150 | 0.3 mi |
13591 Arbor St, Omaha, NE 68144 | $2,495 | 3 | 2 | 2066 | 0.9 mi |
2822 S 118th St, Omaha, NE 68144 | $1,800 | 3 | 2 | 1800 | 0.7 mi |
12414 Seldin Dr, Omaha, NE 68144 | $1,600 | 3 | 1.5 | 2068 | 0.9 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality