Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.48% first-year return on $17,535 initial cash invested.
26.48%
Cash On Cash
12.43%
Cap Rate
2.09
DSCR
$1,280
Rent
$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$83,500
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,535
Downpayment
20%
$16,700
Closing costs
1%
$835
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$893
Mortgage P&I
32%
$414
Property Taxes
9%
$117
Home Insurance
2%
$29
PManagement
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2509 N 14th St, Omaha, NE 68110 | $1,250 | 2 | 1 | 1010 | 0.3 mi |
3915 N 23rd St, Omaha, NE 68110 | $1,500 | 2 | 1 | 1121 | 1 mi |
1407 N 31st St, Omaha, NE 68131 | $1,350 | 2 | 1 | 1040 | 1.1 mi |
1518 Ave N, Carter Lake, IA 51510 | $1,425 | 2 | 1 | 1150 | 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