Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25% first-year return on $20,979 initial cash invested.
25%
Cash On Cash
12.22%
Cap Rate
2
DSCR
$1,420
Rent
$437
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$983
Mortgage P&I
36%
$509
Property Taxes
5%
$70
Home Insurance
2%
$35
PManagement
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3324 Cass St, Omaha, NE 68131 | $1,200 | 3 | 1 | 1100 | 0.8 mi |
3605 Charles St, Omaha, NE 68131 | $1,395 | 3 | 1 | 1152 | 0.5 mi |
4257 Corby St, Omaha, NE 68111 | $995 | 3 | 1 | 1100 | 1.2 mi |
2013 N 40th St, Omaha, NE 68111 | $1,200 | 3 | 1 | 1176 | 0.8 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