REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2715 N 22nd St, Omaha, NE 68110
$139,000 • 2 beds • 1 baths • 932 sqft

This property looks like a bad Long-Term investment with a projected -5.26% first-year return on $29,190 initial cash invested.

Cash On Cash
-5.26%
Cap Rate
5.75%
Rent
$1,075
Cashflow
-$128
Rent Confidence:  High
Annual
$12,900
Median
$1,045
Avg
$1,074
Samples
25
Financing
Purchase Price  $139k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $29,190
Downpayment  $27,800
Closing costs  $1,390
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,075
Total Expenses  $1,203
Mortgage P&I  $740
Property Taxes  $134
Home Insurance  $49
PManagement  $108
CapEx  $54
Vacancy  $64
Maintenance  $54
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12100 Ohio St$950219720.2 mi
22516 N 18th St$1250219020.4 mi
32509 N 14th St$1150219210.8 mi
41910 Binney St, Apt 3$990218500.4 mi
52817 Spaulding St$1100218751.4 mi
63025 California St$950219802.4 mi
72518 Emmet St$9902111000.8 mi
83334 Blondo St$1300218361.7 mi
92563 Nicholas Ct$9952110421.7 mi
102607 Nicholas Ct$11002110421.7 mi
112575 Nicholas Ct$10452110421.7 mi
121407 N 31st St$11002110401.7 mi
132625 Nicholas Ct$10452110421.7 mi
142569 Irving Ct$10452110421.7 mi
152613 Nicholas Ct$10452110421.7 mi
162575 Irving Ct$12002110421.7 mi
172555 Izard Ct$12002110421.7 mi
182567 Izard Ct$11002110421.8 mi
192623 Izard Ct$10452110421.8 mi
202605 Izard Ct$10452110421.8 mi
212579 Izard Ct$9952110421.8 mi
222617 Izard Ct$9952110421.8 mi
234004 N 26th St$1200218001.3 mi
243533 N 39th St$1025218442.3 mi
252518 N 20th St E$1000217200.3 mi