Property Analysis for 1607 Evans St, Omaha, NE 68110

Long-Term Rental Analysis

1607 Evans St, Omaha, NE 68110

$120,000 • 4 beds • 2 baths • 1608 sqft

This property could be a profitable Long-Term investment with a projected 18.9% first-year return on $25,200 initial cash invested.

Cash On Cash

18.9%

Cap Rate

10.89%

Rent

$1,660

Cashflow

$397

Rent Confidence: High

Annual

$19,920

Median

$1,600

Avg

$1,657

Samples

Financing

Purchase Price $120k

Downpayment 20.0%

Interest Rate 6.5%

Mortgage Duration 30yr.

Cash To Invest

Total $25,200

Downpayment 20% $24,000

Closing costs 1% $1,200

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,660

Total Expenses $1,263

Mortgage P&I 37% $609

Property Taxes 11% $180

Home Insurance 3% $42

PManagement 10% $166

CapEx 5% $83

Vacancy 6% $100

Maintenance 5% $83

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	1512 Binney St, Omaha, NE 68110	$1495	4	2	1585	0.4 mi
2	2104 Maple St, Omaha, NE 68110	$2195	4	2	1526	0.6 mi
3	1032 N 32nd St, Omaha, NE 68131	$1795	4	2	1737	1.9 mi
4	3653 Charles St, Omaha, NE 68131	$1900	4	2	1725	2 mi
5	4228 Ohio St, Omaha, NE 68111	$1850	4	2	1720	2.1 mi
6	3920 N 39th St, Omaha, NE 68111	$1700	4	2	1860	1.8 mi
7	1911 Lothrop St, Omaha, NE 68110	$1595	4	2		0.3 mi
8	3042 Fowler Ave, Omaha, NE 68111	$1500	4	2	1987	1.3 mi
9	3912 N 17th St, Omaha, NE 68110	$1600	4	1.5	1352	0.3 mi
10	4240 Burdette St, Omaha, NE 68111	$1495	4	1.5	1527	2.2 mi
11	1912 Spencer St, Omaha, NE 68110	$1600	4	1	1750	0.3 mi
12	5320 N 28th Ave, Omaha, NE 68111	$1600	4	2	1258	1.4 mi
13	3925 N 19th St, Omaha, NE 68110	$1745	4	1.5	1272	0.3 mi
14	2890 Ohio St, Omaha, NE 68111	$1650	4	1	1487	1.1 mi
15	4531 N 39th St, Omaha, NE 68111	$1800	4	1	1661	1.8 mi
16	2723 Kansas Ave, Omaha, NE 68111	$1495	4	2		1.7 mi
17	3321 California St, Omaha, NE 68131	$1800	4	3	1560	2.3 mi
18	4443 Sprague St, Omaha, NE 68111	$1495	4	2		2.2 mi
19	4332 Grant St, Omaha, NE 68111	$1495	4	2		2.3 mi
20	3402 California St, Omaha, NE 68131	$2525	4	1.5	1320	2.2 mi
21	3614 Charles St, Omaha, NE 68131	$1395	4	1	1376	2 mi
22	3817 N 23rd St, Omaha, NE 68110	$1450	4	1	1200	0.4 mi
23	4301 Emmet St, Omaha, NE 68111	$1400	4	1	1310	2.1 mi
24	2622 Jaynes St, Omaha, NE 68111	$1495	4	1		1.4 mi
25	2744 Crown Point Ave, Omaha, NE 68111	$1350	4	1	1243	1.7 mi

Projections