Property Analysis for 3707 Florence Blvd, Omaha, NE 68110

Long-Term Rental Analysis

3707 Florence Blvd, Omaha, NE 68110

$152,000 • 4 beds • 1 baths • 1566 sqft

This property might be a fair Long-Term investment with a projected 5.04% first-year return on $31,920 initial cash invested.

Cash On Cash

5.04%

Cap Rate

7.97%

Rent

$1,537

Cashflow

$134

Rent Confidence: High

Annual

$18,444

Median

$1,450

Avg

$1,537

Samples

Financing

Purchase Price $152k

Downpayment 20.0%

Interest Rate 6.9%

Mortgage Duration 30yr.

Cash To Invest

Total $31,920

Downpayment 20% $30,400

Closing costs 1% $1,520

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,537

Total Expenses $1,403

Mortgage P&I 52% $798

Property Taxes 10% $152

Home Insurance 3% $53

PManagement 10% $154

CapEx 5% $77

Vacancy 6% $92

Maintenance 5% $77

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	3910 N 19th St	$1300	4	1	1485	0.3 mi
2	4112 N 23rd St	$1450	4	1	1424	0.6 mi
3	1912 Spencer St	$1600	4	1	1750	0.5 mi
4	1808 Evans St	$1800	4	1	1800	0.2 mi
5	2890 Ohio St	$1650	4	1	1487	1.6 mi
6	3325 Charles St	$1600	4	1	1628	2.8 mi
7	4531 N 39th St	$1800	4	1	1661	2.6 mi
8	5334 N 27th St	$1400	4	1	1400	1.9 mi
9	3304 N 43rd St	$1225	4	1	1504	3 mi
10	3817 N 23rd St	$1450	4	1	1200	0.3 mi
11	3912 N 17th St	$1700	4	1.5	1352	0.4 mi
12	1512 Binney St	$1495	4	2	1585	0.8 mi
13	3925 N 19th St	$1895	4	1.5	1272	0.3 mi
14	3614 Charles St	$1395	4	1	1376	3 mi
15	5344 N 28th Ave	$1325	4	2	1570	2 mi
16	4301 Emmet St	$1400	4	1	1310	3 mi
17	2744 Crown Point Ave	$1350	4	1	1243	2.5 mi
18	5435 N 35th St	$1345	4	1	1211	2.6 mi
19	2802 Fort St	$1350	4	2	1685	1.9 mi
20	5747 N 34th St	$1800	4	1	1200	2.8 mi
21	3806 Binney St	$1495	4	1		2.5 mi
22	6559 N 24th St	$1825	4	2	1528	3 mi
23	3724 Grand Ave	$1425	4	1		2.6 mi
24	1122 N 29th St	$1450	4	1		2.7 mi
25	1017 N 33rd St, Unit 1	$1900	4	1.5	1800	3 mi

Projections