REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
2736 I St, Omaha, NE 68107
$129,990 • 3 beds • 2 baths • 1106 sqft
This property might be a fair Long-Term investment with a projected 7.87% first-year return on $27,298 initial cash invested.
Cash On Cash
7.87%
Cap Rate
8.72%
Rent
$1,475
Signal: Med.
Cashflow
$179
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,298
Downpayment $25,998
Closing costs $1,300
Rehab $0
Furnishing $0
Cashflow
Total Income $1,475
Total Expenses $1,296
Mortgage P&I $692
Property Taxes $174
Home Insurance $46
PManagement $148
CapEx $74
Vacancy $88
Maintenance $74
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 5010 S 36th St | $1465 | 3 | 2 | 1175 | 1.5 mi |
| 2 | 2417 S 13th St | $1700 | 3 | 2 | 1116 | 2.8 mi |
| 3 | 4120 Orchard Ave | $1595 | 3 | 2 | 1200 | 2 mi |
| 4 | 2030 Vinton St | $1520 | 3 | 1.5 | 1136 | 1.7 mi |
| 5 | 3122 S 21st St | $1655 | 3 | 2 | 1325 | 1.7 mi |
| 6 | 2925 S 24th St | $1475 | 3 | 2 | 1332 | 1.8 mi |
| 7 | 4517 S 15th St | $1495 | 3 | 1.5 | 1250 | 1.5 mi |
| 8 | 4205 S 21st St | $1375 | 3 | 1 | 1025 | 0.9 mi |
| 9 | 3352 T St | $1450 | 3 | 1 | 1150 | 1.8 mi |
| 10 | 3101 S 24th St | $759 | 3 | 2 | 1.6 mi | |
| 11 | 2102 Vinton St | $1785 | 3 | 2.5 | 1300 | 1.7 mi |
| 12 | 2108 Vinton St | $1645 | 3 | 2 | 1.7 mi | |
| 13 | 2556 Woolworth Ave | $1350 | 3 | 2 | 1300 | 3.2 mi |
| 14 | 4714 S 19th St | $1395 | 3 | 1 | 1000 | 1.1 mi |
| 15 | 3414 S 21th St | $1450 | 3 | 2 | 1564 | 1.5 mi |
| 16 | 4424 Spring St | $1700 | 3 | 1 | 1048 | 2.8 mi |
| 17 | 5241 S 49th St | $1650 | 3 | 1 | 1128 | 3.3 mi |
| 18 | 2904 Frederick St | $1850 | 3 | 2.5 | 1496 | 1.7 mi |
| 19 | 2122 S 35th Ave | $1195 | 3 | 1 | 980 | 2.8 mi |
| 20 | 2114 L St | $1300 | 3 | 1 | 0.8 mi | |
| 21 | 2116 L St | $1200 | 3 | 1 | 0.9 mi | |
| 22 | 3918 S 14th St | $1500 | 4 | 2 | 1116 | 1.6 mi |
| 23 | 3606 Wright St | $1750 | 3 | 1 | 1330 | 2.3 mi |
| 24 | 1702 S 15th St | $1250 | 3 | 1 | 980 | 3.2 mi |
| 25 | 3929 Patterson St | $1150 | 2 | 2 | 1150 | 1.7 mi |