Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.84% first-year return on $20,790 initial cash invested.
20.84%
Cash On Cash
11.64%
Cap Rate
$1,380
Rent
$361
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,380
Total Expenses
$1,019
Mortgage P&I
38%
$530
Property Taxes
7%
$95
Home Insurance
3%
$35
PManagement
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3501 N 44th Ave, Omaha, NE 68111 | $1,500 | 3 | 1 | 1080 | 0.1 mi |
2923 N 48th St, Omaha, NE 68104 | $1,200 | 3 | 1 | 1056 | 0.4 mi |
4554 N 41st St, Omaha, NE 68111 | $1,335 | 3 | 1 | 1061 | 0.8 mi |
4257 Corby St, Omaha, NE 68111 | $995 | 3 | 1 | 1100 | 0.4 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