REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1720 N 33rd St, Omaha, NE 68111
$90,000 • 2 beds • 1 baths • 944 sqft

This property might be a fair Long-Term investment with a projected 6.29% first-year return on $18,900 initial cash invested.

Cash On Cash
6.29%
Cap Rate
8.4%
Rent
$1,045
Signal: Med.
Cashflow
$99
Financing
Purchase Price  $90,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $18,900
Downpayment  $18,000
Closing costs  $900
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,045
Total Expenses  $946
Mortgage P&I  $479
Property Taxes  $164
Home Insurance  $32
PManagement  $104
CapEx  $52
Vacancy  $63
Maintenance  $52
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13025 California St$950219801.2 mi
21407 N 31st St$11002110400.5 mi
33828 Cass St$1100219161.4 mi
43334 Blondo St$1300218360.3 mi
52100 Ohio St$950219721.7 mi
6816 N 41st Ave, Apt 1$1025218901.4 mi
74170 Cass St, Unit 3$950219001.7 mi
82625 Nicholas Ct$9952110421.1 mi
9121 Lincoln Blvd$8952110001.7 mi
10134 N 36th St, Apt 6$1295218891.7 mi
112613 Nicholas Ct$10452110421.1 mi
122607 Nicholas Ct$10452110421.1 mi
132575 Nicholas Ct$10452110421.2 mi
142617 Izard Ct$9952110421.2 mi
152605 Izard Ct$10452110421.2 mi
162563 Nicholas Ct$9952110421.2 mi
172555 Izard Ct$12002110421.2 mi
182569 Irving Ct$9952110421.2 mi
192579 Izard Ct$9952110421.2 mi
202561 Izard Ct$10452110421.3 mi
21602 N 33rd St$1295218501.1 mi
223325 California St$1295218501.2 mi
232811 Charles St$12502111000.7 mi
241020 N 32nd St, Apt 1$1040218000.6 mi
254131 Grant St$1150218361.2 mi