Try Pro features for free. Join our beta program
This property could be a profitable Long-Term investment with a projected 20.05% first-year return on $25,200 initial cash invested.
20.05%
Cash On Cash
11.14%
Cap Rate
$1,690
Rent
$421
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Upgrade to access!Investment Breakdown
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
$1,690
Total Expenses
$1,269
Mortgage P&I
36%
$609
Property Taxes
11%
$180
Home Insurance
2%
$42
PManagement
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1512 Binney St, Omaha, NE 68110 | $1,545 | 4 | 2 | 1585 | 0.4 mi |
2104 Maple St, Omaha, NE 68110 | $2,195 | 4 | 2 | 1526 | 0.6 mi |
1032 N 32nd St, Omaha, NE 68131 | $1,795 | 4 | 2 | 1737 | 1.9 mi |
3653 Charles St, Omaha, NE 68131 | $1,900 | 4 | 2 | 1725 | 2 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 |
More comparable properties
Upgrade to access!Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
Upgrade to access!CoC vs Downpayment
Investment projections and seasonality
Upgrade to access!CoC vs Purchase Price
Investment projections and seasonality
Upgrade to access!