REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 8.44% first-year return on $18,900 initial cash invested.

Cash On Cash
8.44%
Cap Rate
8.89%
Rent
$1,093
Cashflow
$133
Rent Confidence:  High
Annual
$13,116
Median
$1,045
Avg
$1,093
Samples
25
Financing
Purchase Price  $90,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $18,900
Downpayment  20% $18,000
Closing costs  1% $900
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,093
Total Expenses  $960
Mortgage P&I  44% $479
Property Taxes  15% $164
Home Insurance  3% $32
PManagement  10% $109
CapEx  5% $55
Vacancy  6% $66
Maintenance  5% $55
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13108 Hamilton St$1200219780.4 mi
23025 California St$950219801.2 mi
31407 N 31st St$11002110400.5 mi
43552 Cass St, Apt 3$1200219001.3 mi
5811 N 34th St$13002110250.9 mi
62100 Ohio St$950219721.7 mi
7816 N 41st Ave, Apt 1$1025218901.5 mi
84170 Cass St, Unit 3$950219001.7 mi
92625 Nicholas Ct$10452110421.1 mi
102619 Nicholas Ct, Apt C$11752110421.1 mi
11121 Lincoln Blvd$8952110001.7 mi
122607 Nicholas Ct, Apt E$11752110421.1 mi
132607 Nicholas Ct$11752110421.1 mi
142575 Nicholas Ct, Apt E$11752110421.2 mi
152623 Izard Ct, Apt E$10452110421.2 mi
162623 Izard Ct$10452110421.2 mi
17134 N 36th St, Apt 6$1295218891.7 mi
182613 Nicholas Ct$10452110421.1 mi
192575 Nicholas Ct$10452110421.2 mi
202609 Irving Ct, Apt E$10452110421.2 mi
212563 Nicholas Ct, Apt C$10452110421.2 mi
222609 Irving Ct$10452110421.2 mi
232575 Irving Ct$11752110421.2 mi
242579 Izard Ct, Apt F$11752110421.2 mi
252569 Irving Ct$10452110421.2 mi

Projections