Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.24% first-year return on $25,200 initial cash invested.
19.24%
Cash On Cash
10.97%
Cap Rate
$1,670
Rent
$404
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,670
Total Expenses
$1,266
Mortgage P&I
36%
$609
Property Taxes
11%
$180
Home Insurance
3%
$42
PManagement
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1512 Binney St, Omaha, NE 68110 | $1,500 | 4 | 2 | 1585 | 0.4 mi |
2104 Maple St, Omaha, NE 68110 | $1,900 | 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 |
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