Property Analysis for 3708 N 19th St, Omaha, NE 68110

Long-Term Rental Analysis

3708 N 19th St, Omaha, NE 68110

$129,000 • 3 beds • 1 baths • 1252 sqft

This property might be a fair Long-Term investment with a projected 9.21% first-year return on $27,090 initial cash invested.

Cash On Cash

9.21%

Cap Rate

8.66%

Rent

$1,360

Cashflow

$208

Rent Confidence: High

Annual

$16,320

Median

$1,350

Avg

$1,360

Samples

Financing

Purchase Price $129k

Downpayment 20.0%

Interest Rate 6.5%

Mortgage Duration 30yr.

Cash To Invest

Total $27,090

Downpayment 20% $25,800

Closing costs 1% $1,290

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,360

Total Expenses $1,152

Mortgage P&I 48% $655

Property Taxes 7% $98

Home Insurance 3% $45

PManagement 10% $136

CapEx 5% $68

Vacancy 6% $82

Maintenance 5% $68

Other 0% $0

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

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	2601 Bristol St, Omaha, NE 68111	$1550	3	1	1264	0.5 mi
2	2411 Emmet St, Omaha, NE 68111	$1395	3	1	1282	0.4 mi
3	2412 Pinkney St, Omaha, NE 68111	$1400	3	1	1200	0.3 mi
4	2414 Pinkney St, Omaha, NE 68111	$1500	3	1	1200	0.3 mi
5	3743 N 36th Ave, Omaha, NE 68111	$1295	3	1	1200	1.3 mi
6	2106 Lake St, Omaha, NE 68110	$1350	3	1	1365	0.8 mi
7	3511 N 44th Ave, Omaha, NE 68111	$1100	3	1	1265	1.9 mi
8	3718 Grand Ave, Omaha, NE 68111	$1450	3	1	1303	1.6 mi
9	4202 Emmet St, Omaha, NE 68111	$1300	3	1	1200	1.8 mi
10	3513 Redick Ave, Omaha, NE 68112	$1295	3	1	1200	2.1 mi
11	3516 N 47th Ave, Omaha, NE 68104	$1595	3	1	1200	2.2 mi
12	3826 N 36th St, Omaha, NE 68111	$1295	3	1	1418	1.3 mi
13	3605 Charles St, Omaha, NE 68131	$1395	3	1	1152	1.9 mi
14	4943 N 36th St, Omaha, NE 68111	$1295	3	1	1104	1.5 mi
15	4916 N 34th Ave, Omaha, NE 68111	$1250	3	1	1092	1.4 mi
16	4801 Fontenelle Blvd, Omaha, NE 68111	$1500	3	1	1375	2 mi
17	4139 N 40th St, Omaha, NE 68111	$1600	3	1	1100	1.6 mi
18	6931 N 24th St, Omaha, NE 68112	$1295	3	1	1396	2.1 mi
19	2761 Laurel Ave, Omaha, NE 68111	$1385	3	1.5	1312	1.5 mi
20	4257 Corby St, Omaha, NE 68111	$995	3	1	1100	1.9 mi
21	4135 N 44th St, Omaha, NE 68111	$1395	3	1	1098	1.9 mi
22	3324 Cass St, Omaha, NE 68131	$1200	3	1	1100	2.3 mi
23	4554 N 41st St, Omaha, NE 68111	$1335	3	1	1061	1.8 mi
24	6751 N 33rd St, Omaha, NE 68112	$1495	3	1.5	1200	2.2 mi
25	6339 N 36th Ave, Omaha, NE 68111	$1325	3	1	1064	2.2 mi

Projections