REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
3720 Grand Ave, Omaha, NE 68111
$105,0003 beds • 1 baths • 1200 sqft

This property could be a profitable Long-Term investment with a projected 13.12% first-year return on $22,050 initial cash invested.

Cash On Cash
13.12%
Cap Rate
9.9%
Rent
$1,325
Signal: Med.
Cashflow
$241
Financing

Purchase Price  $105k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $22,050
Downpayment  $21,000
Closing costs  $1,050
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,325
Total Expenses  $1,084
Mortgage P&I  $559
Property Taxes  $144
Home Insurance  $37
PManagement  $132
CapEx  $66
Vacancy  $80
Maintenance  $66
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13743 N 36th Ave$12953112001.1 mi
24322 N 39th St$9803111420.6 mi
33513 Redick Ave$12503112001.6 mi
45373 N 29th St$12003112181.3 mi
54916 N 34th Ave$13503110920.4 mi
63516 N 47th Ave$15953112001.9 mi
74657 Camden Ave$15003112501.4 mi
84139 N 40th St$16003111000.7 mi
93171 Sprague St$12903111001.2 mi
103502 Grand Ave$120031.511520.3 mi
115344 N 44th Ave$170031.512001.1 mi
124801 Fontenelle Blvd$13253113750.7 mi
133427 N 45th St$13503112881.7 mi
144473 Nebraska Ave$14003111001.6 mi
155105 N 36th St$130031.512840.3 mi
162601 Bristol St$15503112642.3 mi
174216 Larimore Ave$12953110080.6 mi
183501 N 44th Ave$13003110801.6 mi
195049 Emmet St$14503111442.5 mi
206339 N 36th Ave$13253110641.6 mi
215439 Fontenelle Blvd$1250319840.5 mi
222411 Emmet St$13503112822.4 mi
232883 Camden Ave$12003114001.2 mi
244819 Manderson St$16003113351.9 mi
254257 Corby St$8953111002.3 mi