Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.42% first-year return on $26,250 initial cash invested.
2.42%
Cash On Cash
7.08%
Cap Rate
1.18
DSCR
$1,200
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,200
Total Expenses
$1,147
Mortgage P&I
52%
$625
Property Taxes
14%
$166
Home Insurance
4%
$44
PManagement
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1113 S 10th St, Apt 6, Omaha, NE 68108 | $1,700 | 2 | 2 | 927 | 1.1 mi |
3113 S 21st St, Omaha, NE 68108 | $1,390 | 2 | 1.5 | 1100 | 0.4 mi |
2024 Oak St, Omaha, NE 68108 | $1,400 | 2 | 1 | 1004 | 0.3 mi |
1208 Park Wild Ave, Omaha, NE 68108 | $1,250 | 2 | 1 | 888 | 1.1 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