• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
2736 I St, Omaha, NE 68107
$129,9903 beds • 2 baths • 1106 sqft

This property might be a fair Long-Term investment with a projected 7.52% first-year return on $27,298 initial cash invested.

Cash On Cash
7.52%
Cap Rate
8.64%
Rent
$1,463
Cashflow
$171
Rent Confidence:  High
Annual
$17,556
Median
$1,495
Avg
$1,461
Samples
25
Financing

Purchase Price  $130k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $27,298
Downpayment  20% $25,998
Closing costs  1% $1,300
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,463
Total Expenses  $1,292
Mortgage P&I  47% $692
Property Taxes  12% $174
Home Insurance  3% $46
PManagement  10% $146
CapEx  5% $73
Vacancy  6% $88
Maintenance  5% $73
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11828 Ontario St$14453211281.4 mi
24120 Orchard Ave$15953212002 mi
32030 Vinton St$152031.511361.7 mi
43124 S 21st St$16553213251.6 mi
53122 S 21st St$16553213251.7 mi
64517 S 15th St$149531.512501.5 mi
74205 S 21st St$13753110250.9 mi
85247 S 23rd St$15703110501.5 mi
93352 T St$14503111501.8 mi
103101 S 24th St$759321.6 mi
112102 Vinton St$178532.513001.7 mi
122108 Vinton St$1645321.7 mi
134714 S 19th St$13953110001.1 mi
144517 S 39th St$12253111961.5 mi
154725 S 20th St$1550319601.1 mi
164514 S 34th St$20003217441 mi
174424 Spring St$17003110482.8 mi
185241 S 49th St$16503111283.3 mi
192354 S 34th St, Unit 2$15003112102.4 mi
202122 S 35th Ave$1195319802.8 mi
212116 L St$1200310.9 mi
222114 L St$1300310.8 mi
231702 S 15th St$1250319803.2 mi
241339 S 22nd St$14503112543.4 mi
253929 Patterson St$11502211501.7 mi

Projections