Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.82% first-year return on $17,850 initial cash invested.
25.82%
Cash On Cash
12.41%
Cap Rate
2.03
DSCR
$1,250
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,250 income − $866 expenses = $384 cash flow
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,250
Total Expenses
$866
Mortgage P&I
35%
$433
Property Taxes
6%
$79
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3916 Chicago St, Omaha, NE 68131 | $1,195 | 2 | 1 | 850 | 1.1 mi |
2403 Blondo St, Unit 14894858, Omaha, NE 68111 | $995 | 2 | 1 | 748 | 0.9 mi |
4058 Bedford Ave, Omaha, NE 68111 | $1,295 | 2 | 1 | 720 | 0.9 mi |
2008 John A Creighton Blvd, Omaha, NE 68111 | $982 | 2 | 1 | 672 | 0.1 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