Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.9% first-year return on $23,100 initial cash invested.
7.9%
Cash On Cash
8.43%
Cap Rate
1.38
DSCR
$1,230
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,230
Total Expenses
$1,078
Mortgage P&I
45%
$559
Property Taxes
13%
$160
Home Insurance
3%
$38
PManagement
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1208 Park Wild Ave, Omaha, NE 68108 | $1,250 | 2 | 1 | 888 | 1.2 mi |
1955 S 14th St, Omaha, NE 68108 | $1,295 | 2 | 1 | 840 | 0.5 mi |
2415 F St, Apt 2, Omaha, NE 68107 | $925 | 2 | 1 | 875 | 1.1 mi |
2014 Bancroft St, Omaha, NE 68108 | $1,200 | 2 | 1 | 800 | 0.1 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