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

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
2747 N 49th St, Omaha, NE 68104
$115,000 • 1 beds • 2 baths • 628 sqft

This property looks like a bad Long-Term investment with a projected -10.04% first-year return on $24,150 initial cash invested.

Cash On Cash
-10.04%
Cap Rate
4.36%
Rent
$720
Cashflow
-$202
Rent Confidence:  High
Annual
$8,640
Median
$700
Avg
$721
Samples
25
Financing
Purchase Price  $115k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $24,150
Downpayment  20% $23,000
Closing costs  1% $1,150
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $720
Total Expenses  $922
Mortgage P&I  81% $584
Property Taxes  15% $111
Home Insurance  6% $40
PManagement  10% $72
CapEx  5% $36
Vacancy  6% $43
Maintenance  5% $36
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11825 Nw Radial Hwy$595116000.9 mi
21016 N 47th Ave, Apt 10$700116251.7 mi
31016 N 47th Ave, Apt 3$700116251.7 mi
44524 Lafayette Ave, Apt 10$725116501.5 mi
54544 Nicholas St, Apt 5$700116501.6 mi
64153 Hamilton St, Unit 1E$650116001.7 mi
74153 Hamilton St, Unit 6E$650116001.7 mi
84509 Lafayette Ave, Apt 7$750116641.6 mi
94505 Lafayette Ave, Apt 9$700115901.6 mi
104505 Lafayette Ave, Apt 5$700115901.6 mi
114505 Lafayette Ave$599115901.6 mi
124505 Lafayette Ave, Apt 2$675115901.6 mi
135508 Corby St, Apt 4$765117001 mi
145820-5828 Erskine St, # 5828-5$825117001.4 mi
155820-5828 Erskine St, # 5828-3$795117001.4 mi
165820-5828 Erskine St, # 5820-5$825117001.4 mi
174524 Lafayette Ave, Apt 11$700117001.5 mi
184524 Lafayette Ave, Apt 12$700117001.5 mi
194505 Lafayette Ave, Apt 4$675115501.6 mi
201015 N 47th Ave, Apt 1$675115301.7 mi
214844 Taylor St$650117501.6 mi
223507 N 55th St$1000117921.2 mi
231806 N 49th Ave$975114800.9 mi
244524 Bedford Ave, Apt 2$695110.7 mi
254512 Bedford Ave$595110.7 mi

Projections