REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
2579 Manderson St, Omaha, NE 68111
$90,000 • 2 beds • 1 baths • 1777 sqft

This property could be a profitable Long-Term investment with a projected 21.27% first-year return on $18,900 initial cash invested.

Cash On Cash
21.27%
Cap Rate
11.39%
Rent
$1,250
Cashflow
$335
Rent Confidence:  High
Annual
$15,000
Median
$1,250
Avg
$1,212
Samples
25
Financing
Purchase Price  $90,000
Downpayment  20.0%
Interest Rate  6.5%
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  $1,250
Total Expenses  $915
Mortgage P&I  37% $457
Property Taxes  8% $102
Home Insurance  3% $32
PManagement  10% $125
CapEx  5% $62
Vacancy  6% $75
Maintenance  5% $62
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12311 Redick Ave, Omaha, NE 68112$11002116961.7 mi
22425 Camden Ave, Omaha, NE 68111$12502119760.9 mi
32625 Spencer St, Omaha, NE 68111$850210.4 mi
44836 Pratt St, Omaha, NE 68104$16002115001.9 mi
52422 Wirt St, Omaha, NE 68111$12952113060.4 mi
63732 N 36th Ave, Omaha, NE 68111$1175210.9 mi
74911 N 33rd Ave, Omaha, NE 68111$925210.9 mi
83520 N 37th St, Omaha, NE 68111$1100210.9 mi
93905 Burdette St, Omaha, NE 68111$1175211.4 mi
105435 Fontenelle Blvd, Omaha, NE 68111$1295211.5 mi
113423 Seward St, Omaha, NE 68111$1350211.5 mi
123025 Arcadia Ave, Omaha, NE 68111$10452113101.4 mi
133525 Hamilton St, Omaha, NE 68131$1325211.7 mi
144311 Patrick Ave, Omaha, NE 68111$1100211.8 mi
153120 N 47th Ave, Omaha, NE 68104$1295211.8 mi
166007 N 42nd St, Omaha, NE 68111$925211.9 mi
172010 Edward R Danner Plz, Omaha, NE 68110$130021.513460.5 mi
185820 N 24th St, Omaha, NE 68110$11002112211.3 mi
192525 Himebaugh Ave, Omaha, NE 68111$12752111931.2 mi
204922 N 35th St, Omaha, NE 68111$139521.51.1 mi
213008 Seward St, Omaha, NE 68111$11452111501.4 mi
222214 Evans St, Omaha, NE 68110$15003117340.3 mi
236005 N 30th St, Omaha, NE 68111$12952111321.4 mi
243802 Maple St, Omaha, NE 68111$12002110751.2 mi
254707 N 40th St, Omaha, NE 68111$12952110481.2 mi

Projections