Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.32% first-year return on $28,350 initial cash invested.
4.32%
Cash On Cash
7.46%
Cap Rate
1.24
DSCR
$1,230
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,230
Total Expenses
$1,128
Mortgage P&I
55%
$675
Property Taxes
7%
$85
Home Insurance
4%
$47
PManagement
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2855 Sprague St, Omaha, NE 68111 | $1,295 | 2 | 1 | 827 | 0.4 mi |
4524 N 37th St, Omaha, NE 68111 | $1,400 | 2 | 1 | 852 | 0.7 mi |
4004 N 26th St, Omaha, NE 68111 | $1,200 | 2 | 1 | 800 | 0.5 mi |
1613 Manderson St, Omaha, NE 68110 | $1,100 | 2 | 1 | 860 | 1.1 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