Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.58% first-year return on $20,601 initial cash invested.
18.58%
Cash On Cash
10.67%
Cap Rate
1.8
DSCR
$1,360
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$98,100
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,601
Downpayment
20%
$19,620
Closing costs
1%
$981
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$1,041
Mortgage P&I
36%
$485
Property Taxes
11%
$146
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3558 N 60th St, Omaha, NE 68104 | $1,100 | 2 | 1 | 725 | 0.8 mi |
5917 Sahler St, Omaha, NE 68104 | $1,350 | 2 | 1 | 750 | 1.3 mi |
5820 Corby St, Omaha, NE 68104 | $1,350 | 2 | 1 | 816 | 0.4 mi |
3454 N 60th St, Omaha, NE 68104 | $1,300 | 2 | 1 | 794 | 0.8 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