Property Analysis for 1826 Emmet St, Omaha, NE 68110

Long-Term Rental Analysis

1826 Emmet St, Omaha, NE 68110

$155,000 • 4 beds • 3 baths • 1688 sqft

This property might be a fair Long-Term investment with a projected 3.17% first-year return on $32,550 initial cash invested.

Cash On Cash

3.17%

Cap Rate

7.57%

Rent

$1,560

Cashflow

$86

Rent Confidence: High

Annual

$18,720

Median

$1,600

Avg

$1,559

Samples

Financing

Purchase Price $155k

Downpayment 20.0%

Interest Rate 6.9%

Mortgage Duration 30yr.

Cash To Invest

Total $32,550

Downpayment 20% $31,000

Closing costs 1% $1,550

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,560

Total Expenses $1,474

Mortgage P&I 52% $814

Property Taxes 13% $200

Home Insurance 3% $54

PManagement 10% $156

CapEx 5% $78

Vacancy 6% $94

Maintenance 5% $78

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	1512 Binney St	$1495	4	2	1585	0.5 mi
2	2802 Fort St	$1350	4	2	1685	2.2 mi
3	3452 Larimore Ave	$1300	4	2	1755	2.4 mi
4	3653 Charles St	$1900	4	2	1725	3 mi
5	5344 N 28th Ave	$1325	4	2	1570	2.4 mi
6	1912 Spencer St	$1600	4	1	1750	0.2 mi
7	1911 Lothrop St	$1595	4	2		0.2 mi
8	3920 N 39th St	$1700	4	2	1860	2.7 mi
9	1808 Evans St	$1800	4	1	1800	0.2 mi
10	3042 Fowler Ave	$1500	4	2	1987	2 mi
11	3912 N 17th St	$1700	4	1.5	1352	0.6 mi
12	2595 Evans St	$1700	3	3	1840	1 mi
13	1017 N 33rd St, Unit 1	$1900	4	1.5	1800	2.9 mi
14	3910 N 19th St	$1300	4	1	1485	0.6 mi
15	3925 N 19th St	$1895	4	1.5	1272	0.6 mi
16	2560 Crown Point Ave	$1350	4	2	1334	2.7 mi
17	4531 N 39th St	$1800	4	1	1661	2.8 mi
18	5320 N 28th Ave	$1600	4	2	1258	2.3 mi
19	3325 Charles St	$1600	4	1	1628	2.7 mi
20	4112 N 23rd St	$1450	4	1	1424	0.9 mi
21	2890 Ohio St	$1650	4	1	1487	1.6 mi
22	2014 N 24th St	$1800	3	2.5	1748	1.5 mi
23	2723 Kansas Ave	$1495	4	2		2.9 mi
24	3510 N 9th St	$1125				1.7 mi
25	1015 N 16th St	$1050				2.3 mi

Projections