- Airbnb
- Long-Term
- Mid-Term
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 Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3025 California St | $950 | 2 | 1 | 980 | 1.2 mi |
2 | 1407 N 31st St | $1100 | 2 | 1 | 1040 | 0.5 mi |
3 | 3828 Cass St | $1100 | 2 | 1 | 916 | 1.4 mi |
4 | 3334 Blondo St | $1300 | 2 | 1 | 836 | 0.3 mi |
5 | 2100 Ohio St | $950 | 2 | 1 | 972 | 1.7 mi |
6 | 816 N 41st Ave, Apt 1 | $1025 | 2 | 1 | 890 | 1.4 mi |
7 | 4170 Cass St, Unit 3 | $950 | 2 | 1 | 900 | 1.7 mi |
8 | 2625 Nicholas Ct | $995 | 2 | 1 | 1042 | 1.1 mi |
9 | 121 Lincoln Blvd | $895 | 2 | 1 | 1000 | 1.7 mi |
10 | 134 N 36th St, Apt 6 | $1295 | 2 | 1 | 889 | 1.7 mi |
11 | 2613 Nicholas Ct | $1045 | 2 | 1 | 1042 | 1.1 mi |
12 | 2607 Nicholas Ct | $1045 | 2 | 1 | 1042 | 1.1 mi |
13 | 2575 Nicholas Ct | $1045 | 2 | 1 | 1042 | 1.2 mi |
14 | 2617 Izard Ct | $995 | 2 | 1 | 1042 | 1.2 mi |
15 | 2605 Izard Ct | $1045 | 2 | 1 | 1042 | 1.2 mi |
16 | 2563 Nicholas Ct | $995 | 2 | 1 | 1042 | 1.2 mi |
17 | 2555 Izard Ct | $1200 | 2 | 1 | 1042 | 1.2 mi |
18 | 2569 Irving Ct | $995 | 2 | 1 | 1042 | 1.2 mi |
19 | 2579 Izard Ct | $995 | 2 | 1 | 1042 | 1.2 mi |
20 | 2561 Izard Ct | $1045 | 2 | 1 | 1042 | 1.3 mi |
21 | 602 N 33rd St | $1295 | 2 | 1 | 850 | 1.1 mi |
22 | 3325 California St | $1295 | 2 | 1 | 850 | 1.2 mi |
23 | 2811 Charles St | $1250 | 2 | 1 | 1100 | 0.7 mi |
24 | 1020 N 32nd St, Apt 1 | $1040 | 2 | 1 | 800 | 0.6 mi |
25 | 4131 Grant St | $1150 | 2 | 1 | 836 | 1.2 mi |