REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2922 N 41st St, Omaha, NE 68111
$129,000 • 2 beds • 2 baths • 1147 sqft

This property might be a fair Long-Term investment with a projected 3.68% first-year return on $27,090 initial cash invested.

Cash On Cash
3.68%
Cap Rate
7.34%
Rent
$1,199
Cashflow
$83
Rent Confidence:  High
Annual
$14,388
Median
$1,200
Avg
$1,197
Samples
25
Financing
Purchase Price  $129k
Downpayment  20.0%
Interest Rate  6.4%
Mortgage Duration  30yr.
Cash To Invest
Total  $27,090
Downpayment  $25,800
Closing costs  $1,290
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,199
Total Expenses  $1,116
Mortgage P&I  $646
Property Taxes  $113
Home Insurance  $45
PManagement  10% $120
CapEx  5% $60
Vacancy  6% $72
Maintenance  5% $60
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11412 N 34th St$11502211171.7 mi
25031 Pratt St$14002210501.6 mi
32725 N 49th St$14002111501.1 mi
43802 Maple St$12002110750.3 mi
52716 N 52nd St$14002111451.8 mi
63008 Seward St$11452111501.9 mi
75040 Corby St$15952112081.5 mi
84537 Burdette St$12502110501 mi
95132 Nw Radial Hwy$675221.6 mi
104019 Pratt St$12502110200.8 mi
114806 Charles St$15952112181.6 mi
123901 N 52nd St, Unit 2$10002111002 mi
134206 Ohio St, Unit B$12002113560.3 mi
144812 N 45th St$1100228642 mi
154707 N 40th St$12252110481.8 mi
164208 Fowler Ave$11452112581.8 mi
171407 N 31st St$11002110402 mi
183728 N 43rd St$1200219320.9 mi
194517 Izard St$12502110001.9 mi
203901 N 52nd St, Unit 4$10502110002 mi
213901 N 52nd St, Unit 3$10502110002 mi
224123 Wirt St$1200210.1 mi
233824 Maple St$1150210.3 mi
244327 Seward St$10002114001.3 mi
253224 N 40th St$1200210.3 mi