Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.39% first-year return on $27,279 initial cash invested.
7.39%
Cash On Cash
8.28%
Cap Rate
1.36
DSCR
$1,350
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$1,182
Mortgage P&I
49%
$660
Property Taxes
9%
$124
Home Insurance
3%
$46
PManagement
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5917 Sahler St, Omaha, NE 68104 | $1,350 | 2 | 1 | 750 | 0.4 mi |
3823 N 53rd St, Omaha, NE 68104 | $1,300 | 2 | 1 | 798 | 0.5 mi |
3558 N 60th St, Omaha, NE 68104 | $1,100 | 2 | 1 | 725 | 0.1 mi |
5820 Corby St, Omaha, NE 68104 | $1,350 | 2 | 1 | 816 | 0.5 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