Property Analysis for 1607 Evans St, Omaha, NE 68110

Long-Term Rental Analysis

1607 Evans St, Omaha, NE 68110

$30,000 • 4 beds • 2 baths • 1608 sqft

This property could be a profitable Long-Term investment with a projected 161.33% first-year return on $6,300 initial cash invested.

Cash On Cash

161.33%

Cap Rate

43.52%

Rent

$1,626

Cashflow

$847

Rent Confidence: High

Annual

$19,512

Median

$1,600

Avg

$1,628

Samples

Financing

Purchase Price $30,000

Downpayment 20.0%

Interest Rate 7.0%

Mortgage Duration 30yr.

Cash To Invest

Total $6,300

Downpayment 20% $6,000

Closing costs 1% $300

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,626

Total Expenses $779

Mortgage P&I 10% $160

Property Taxes 11% $186

Home Insurance 1% $10

PManagement 10% $163

CapEx 5% $81

Vacancy 6% $98

Maintenance 5% $81

Other 0% $0

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

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	1512 Binney St	$1495	4	2	1585	0.6 mi
2	2802 Fort St	$1350	4	2	1685	2.2 mi
3	3452 Larimore Ave	$1300	4	2	1755	2.5 mi
4	6559 N 24th St	$1825	4	2	1528	3.2 mi
5	1032 N 32nd St	$1795	4	2	1737	3 mi
6	1911 Lothrop St	$1595	4	2		0.4 mi
7	3653 Charles St	$1900	4	2	1725	3.3 mi
8	3912 N 17th St	$1700	4	1.5	1352	0.5 mi
9	1912 Spencer St	$1600	4	1	1750	0.5 mi
10	3910 N 19th St	$1300	4	1	1485	0.5 mi
11	3920 N 39th St	$1700	4	2	1860	2.8 mi
12	1808 Evans St	$1800	4	1	1800	0.1 mi
13	3042 Fowler Ave	$1500	4	2	1987	2.1 mi
14	3925 N 19th St	$1745	4	1.5	1272	0.5 mi
15	5320 N 28th Ave	$1600	4	2	1258	2.3 mi
16	2890 Ohio St	$1650	4	1	1487	1.8 mi
17	3325 Charles St	$1600	4	1	1628	2.9 mi
18	1017 N 33rd St, Unit 1	$1900	4	1.5	1800	3.1 mi
19	4531 N 39th St	$1800	4	1	1661	2.9 mi
20	2723 Kansas Ave	$1495	4	2		2.8 mi
21	1484 Pinkney St	$1500	3	2	1508	0.1 mi
22	3817 N 23rd St	$1450	4	1	1200	0.7 mi
23	3614 Charles St	$1395	4	1	1376	3.1 mi
24	3909 N 36th St	$1700	3	2	1568	2.4 mi
25	2208 Maple St	$2000	5	2	1856	1 mi

Projections