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

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
2740 N 49th St, Omaha, NE 68104
$89,900 • 2 beds • 1 baths • 978 sqft

This property could be a profitable Long-Term investment with a projected 15.83% first-year return on $18,879 initial cash invested.

Cash On Cash
15.83%
Cap Rate
10.18%
Rent
$1,155
Cashflow
$249
Rent Confidence:  High
Annual
$13,860
Median
$1,150
Avg
$1,154
Samples
25
Financing
Purchase Price  $89,900
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $18,879
Downpayment  20% $17,980
Closing costs  1% $899
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,155
Total Expenses  $906
Mortgage P&I  39% $456
Property Taxes  10% $117
Home Insurance  3% $32
PManagement  10% $116
CapEx  5% $58
Vacancy  6% $69
Maintenance  5% $58
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15819 Erskine St$1389219901.4 mi
23901 N 52nd St, Unit 4$10502110001.3 mi
33901 N 52nd St, Unit 3$10502110001.3 mi
44537 Burdette St$12502110500.8 mi
56109 Pinkney St$1350219671.8 mi
63728 N 43rd St$1200219321.3 mi
74019 Pratt St$12502110201.5 mi
84517 Izard St$12502110001.8 mi
92725 N 49th St$14002111500.1 mi
104846 Boyd St$1150219121.5 mi
115820-5828 Erskine St, # 5824-3$995219001.4 mi
125820-5828 Erskine St, # 5824-7$995219001.4 mi
133802 Maple St$12002110751.4 mi
142716 N 52nd St$14002111450.6 mi
153901 N 52nd St, Unit 2$10002111001.3 mi
165820-5828 Erskine St, # 5828-4$895218601.4 mi
175820-5828 Erskine St, # 5824-5$825218601.4 mi
185820-5828 Erskine St, # 5828-9$995218601.4 mi
195820-5828 Erskine St, # 5824-4$995218601.4 mi
205040 Corby St$15952112080.4 mi
214708 Blondo St$1500218080.7 mi
224840 Erskine St$13252112920.4 mi
234112 N 48th St, Apt 3$850218001.4 mi
244112 N 48th St, Unit 5$1100218001.4 mi
254112 N 48th St, Apt 2$850218001.4 mi

Projections