REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
3347 N 40th Ave, Omaha, NE 68111
$109,900 • 2 beds • 1 baths • 630 sqft

This property might be a fair Long-Term investment with a projected 5.67% first-year return on $23,079 initial cash invested.

Cash On Cash
5.67%
Cap Rate
8.18%
Rent
$1,095
Cashflow
$109
Rent Confidence:  High
Annual
$13,140
Median
$1,100
Avg
$1,111
Samples
25
Financing
Purchase Price  $110k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $23,079
Downpayment  $21,980
Closing costs  $1,099
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,095
Total Expenses  $986
Mortgage P&I  $585
Property Taxes  $77
Home Insurance  $38
PManagement  $110
CapEx  $55
Vacancy  $66
Maintenance  $55
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13331 N 37th St$895216000.4 mi
23731 N 44th Ave$925216720.6 mi
33820 Browne St$1300216441.7 mi
44473 Evans St$1150217000.6 mi
53933 Burdette St$950216721.3 mi
63549 N 37th St$1000217200.5 mi
73323 N 40th St$1325217410.1 mi
84016 Spencer St$1000217500.3 mi
93210 N 48th St$1200217211.1 mi
104724 N 37th St$895217071.4 mi
114924 N 40th St$995217201.5 mi
123711 N 36th Ave$1100217800.6 mi
134006 Miami St$995217750.7 mi
143710 Bedford Ave$990218000.4 mi
155110 N 36th St$895217201.8 mi
162018 N 37th St$1500217501.3 mi
174543 Larimore Ave$1250217441.5 mi
184127 N 38th St$995217900.8 mi
193224 N 40th St$1200210.2 mi
203533 N 39th St$1025218440.3 mi
213520 N 37th St$1100210.4 mi
224710 Franklin St$1550217501.9 mi
234123 Wirt St$1200210.5 mi
243824 Maple St$1150210.6 mi
253931 N 39th St$1195210.6 mi