Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.34% first-year return on $17,850 initial cash invested.
16.34%
Cash On Cash
10.45%
Cap Rate
$1,090
Rent
$243
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,090
Total Expenses
$847
Mortgage P&I
41%
$443
Property Taxes
8%
$92
Home Insurance
3%
$30
PManagement
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3121 California St, Omaha, NE 68131 | $1,225 | 1 | 1 | 612 | 1.7 mi |
2450 Himebaugh Ave, Omaha, NE 68111 | $795 | 1 | 1 | 700 | 2 mi |
3524 Cass St, Apt 2, Omaha, NE 68131 | $1,000 | 1 | 1 | 600 | 1.9 mi |
4105 Ave C, Council Bluffs, IA 51501 | $1,150 | 1 | 1 | 833 | 1.8 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