Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.97% first-year return on $29,820 initial cash invested.
8.97%
Cash On Cash
8.71%
Cap Rate
1.42
DSCR
$1,610
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,820
Downpayment
20%
$28,400
Closing costs
1%
$1,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,387
Mortgage P&I
45%
$728
Property Taxes
12%
$191
Home Insurance
3%
$50
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2820 S St, Lincoln, NE 68503 | $1,750 | 3 | 2 | 1748 | 0.8 mi |
645 N 24th St, Lincoln, NE 68503 | $1,695 | 3 | 2 | 1943 | 0.8 mi |
2261 Holdrege St, Lincoln, NE 68503 | $1,499 | 3 | 2 | 1428 | 0.6 mi |
1851 Whittier St, Lincoln, NE 68503 | $1,400 | 3 | 2 | 0.6 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