REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1607 Evans St, Omaha, NE 68110
$30,0004 beds • 2 baths • 1608 sqft

This property could be a profitable Long-Term investment with a projected 143.62% first-year return on $6,300 initial cash invested.

Cash On Cash
143.62%
Cap Rate
39.56%
Rent
$1,500
Signal: High
Cashflow
$754
Financing

Purchase Price  $30,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $6,300
Downpayment  $6,000
Closing costs  $300
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,500
Total Expenses  $746
Mortgage P&I  $160
Property Taxes  $186
Home Insurance  $10
PManagement  $150
CapEx  $75
Vacancy  $90
Maintenance  $75
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11925 Emmet St$15954214080.4 mi
25344 N 28th Ave$13254215702.3 mi
32802 Fort St$13504216852.2 mi
43452 Larimore Ave$13004217552.5 mi
56559 N 24th St$18254215283.2 mi
61911 Lothrop St$1395420.4 mi
73318 Myrtle Ave$25004214503.1 mi
83910 N 19th St$13004114850.5 mi
91808 Evans St$18004118000.1 mi
103920 N 39th St$17004218602.8 mi
113042 Fowler Ave$15004219872.1 mi
121315 N 35th St$157541.516443.1 mi
132560 Crown Point Ave$13504213342.6 mi
142408 Pinkney St$14954211220.8 mi
152408 Pinkney St, Unit 1$14954211220.8 mi
164112 N 23rd St$14504114240.9 mi
173159 Curtis Ave$150041.514933.3 mi
184515 N 37th St$16004212692.7 mi
196715 Florence Blvd$160041.514723.2 mi
203325 Charles St$16004116282.9 mi
211017 N 33rd St, Unit 1$190041.518003.1 mi
224531 N 39th St$15004116682.9 mi
231484 Pinkney St$15003215080.1 mi
245334 N 27th St$14004114002.2 mi
254236 Evans St$14504115003.3 mi