Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.43% first-year return on $22,050 initial cash invested.
19.43%
Cash On Cash
10.93%
Cap Rate
1.8
DSCR
$1,380
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,380
Total Expenses
$1,023
Mortgage P&I
38%
$530
Property Taxes
7%
$97
Home Insurance
3%
$37
PManagement
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5410 Fontenelle Blvd, Omaha, NE 68111 | $1,250 | 3 | 1 | 748 | 1.1 mi |
5916 N 37th St, Omaha, NE 68111 | $1,350 | 3 | 1 | 675 | 0.9 mi |
3610 Ellison Ave, Omaha, NE 68111 | $1,560 | 3 | 1 | 850 | 0.7 mi |
3232 N 40th Ave, Omaha, NE 68111 | $1,395 | 3 | 1 | 680 | 1.6 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality