Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.38% first-year return on $33,180 initial cash invested.
4.38%
Cash On Cash
7.63%
Cap Rate
1.25
DSCR
$1,620
Rent
$121
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,180
Downpayment
20%
$31,600
Closing costs
1%
$1,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,499
Mortgage P&I
50%
$802
Property Taxes
14%
$221
Home Insurance
3%
$55
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3912 N 17th St, Omaha, NE 68110 | $1,475 | 4 | 1.5 | 1352 | 1.8 mi |
3501 Redick Ave, Omaha, NE 68112 | $1,800 | 4 | 2 | 1660 | 0.6 mi |
3925 N 19th St, Omaha, NE 68110 | $1,745 | 4 | 1.5 | 1272 | 1.7 mi |
6559 N 24th St, Omaha, NE 68112 | $1,825 | 4 | 1.5 | 1528 | 0.4 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