REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2244 N 38th Ave, Omaha, NE 68111

2 beds • 1 baths • 672 sqft

Email

This property could be a profitable Long-Term investment with a projected 22.03% first-year return on $18,900 initial cash invested.

22.03%

Cash On Cash

11.6%

Cap Rate

1.9

DSCR

$1,270

Rent

$347

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$90,000

Downpayment

20.0%

Interest Rate

6.6%

Mortgage Duration

30yr.

Cash To Invest

Total

$18,900

Downpayment

20%

$18,000

Closing costs

1%

$900

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,270

Total Expenses

$923

Mortgage P&I

36%

$459

Property Taxes

8%

$101

Home Insurance

3%

$32

PManagement

10%

$127

CapEx

5%

$64

Vacancy

6%

$76

Maintenance

5%

$64

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

2208 N 38th Ave, Omaha, NE 68111

$1,300

2

1

672

0.1 mi

4131 Spencer St, Omaha, NE 68111

$1,175

2

1

668

0.6 mi

1415 N 38th St, Omaha, NE 68131

$895

2

1

640

0.5 mi

3202 N 41st St, Omaha, NE 68111

$1,295

2

1

720

0.6 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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis