REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2913 S 16th St, Omaha, NE 68108

2 beds • 1 baths • 984 sqft

Email

This property might be a fair Long-Term investment with a projected 3.67% first-year return on $25,200 initial cash invested.

3.67%

Cash On Cash

7.76%

Cap Rate

1.21

DSCR

$1,210

Rent

$77

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$120k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$25,200

Downpayment

20%

$24,000

Closing costs

1%

$1,200

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,210

Total Expenses

$1,133

Mortgage P&I

53%

$639

Property Taxes

11%

$138

Home Insurance

3%

$42

PManagement

10%

$121

CapEx

5%

$60

Vacancy

6%

$73

Maintenance

5%

$60

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis