Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.06% first-year return on $25,179 initial cash invested.
14.06%
Cash On Cash
9.64%
Cap Rate
1.62
DSCR
$1,480
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,185
Mortgage P&I
40%
$594
Property Taxes
11%
$164
Home Insurance
3%
$42
PManagement
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3510 N 9th St, Lot 288, Carter Lake, IA 51510 | $1,039 | 3 | 2 | 0.7 mi | |
3510 N 9th St, Lot 71, Carter Lake, IA 51510 | $1,019 | 3 | 2 | 0.7 mi | |
5224 N 8th St E, Omaha, NE 68110 | $1,500 | 3 | 1.5 | 2584 | 1.5 mi |
4514 N 36th Ave, Omaha, NE 68111 | $1,700 | 3 | 2 | 1.9 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