REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2854 Browne St, Omaha, NE 68111
$115,000 • 2 beds • 1 baths • 968 sqft

This property might be a fair Long-Term investment with a projected 3.03% first-year return on $24,150 initial cash invested.

Cash On Cash
3.03%
Cap Rate
7.63%
Rent
$1,155
Cashflow
$61
Rent Confidence:  High
Annual
$13,860
Median
$1,200
Avg
$1,154
Samples
25
Financing
Purchase Price  $115k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $24,150
Downpayment  $23,000
Closing costs  $1,150
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,155
Total Expenses  $1,094
Mortgage P&I  $612
Property Taxes  $141
Home Insurance  $40
PManagement  $116
CapEx  $58
Vacancy  $69
Maintenance  $58
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15374 N 29th St$1250219800.4 mi
24738 N 40th St$1225219611.5 mi
34122 Saratoga St$1225219501.7 mi
44707 N 40th St$12252110481.5 mi
52100 Ohio St$950219722.7 mi
62817 Spaulding St$1100218751.3 mi
73728 N 43rd St$1200219322.3 mi
84019 Pratt St$12502110202.1 mi
92706 Crown Point Ave$1100218400.9 mi
105502 N 28th Ave$10002111640.4 mi
115411 N 24th St$1300218160.7 mi
126005 N 30th St$12952111320.9 mi
132422 Himebaugh Ave, Unit 1$1000218140.9 mi
142422 Himebaugh Ave$900218140.9 mi
154011 Saratoga St$12002111001.5 mi
162518 Emmet St$9902111001.7 mi
172525 Himebaugh Ave$12752111930.7 mi
183034 Belvedere Blvd$1050218111.1 mi
195817 N 27th Ave$1300217800.7 mi
204846 Boyd St$1150219122.9 mi
214844 Boyd St$1000219122.9 mi
222516 N 18th St$1250219022.8 mi
234004 N 26th St$1200218001.2 mi
243533 N 39th St$1025218442 mi
253802 Maple St$14002110752.6 mi