Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.46% first-year return on $299k initial cash invested.
-28.46%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$2,820
Rent
-$7,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1424k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$285k
Closing costs
1%
$14,237
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,820
Total Expenses
$9,911
Mortgage P&I
257%
$7,257
Property Taxes
50%
$1,396
Home Insurance
19%
$525
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
215 S 132nd St, Omaha, NE 68154 | $2,300 | 4 | 3.5 | 3862 | 2.8 mi |
12725 Burt St, Omaha, NE 68154 | $2,700 | 4 | 4 | 3156 | 2.9 mi |
2825 S 106th St, Omaha, NE 68124 | $3,500 | 4 | 3 | 2987 | 0.4 mi |
12206 Leavenworth Rd, Omaha, NE 68154 | $2,800 | 4 | 4 | 2002 | 2 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