Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.7% first-year return on $26,250 initial cash invested.
11.7%
Cash On Cash
9.08%
Cap Rate
1.52
DSCR
$1,370
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$1,114
Mortgage P&I
45%
$622
Property Taxes
7%
$93
Home Insurance
3%
$44
PManagement
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2514 Corby St, Omaha, NE 68111 | $1,350 | 3 | 1 | 1220 | 0.3 mi |
2013 N 40th St, Omaha, NE 68111 | $1,200 | 3 | 1 | 1176 | 1 mi |
3712 N 41st St, Omaha, NE 68111 | $1,400 | 3 | 1 | 1164 | 1.1 mi |
2116 Burdette St, Omaha, NE 68110 | $1,250 | 3 | 1 | 1101 | 0.7 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