REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

3720 Grand Ave, Omaha, NE 68111

3 beds • 1 baths • 1200 sqft

Email

This property could be a profitable Long-Term investment with a projected 18.18% first-year return on $22,050 initial cash invested.

18.18%

Cash On Cash

11.03%

Cap Rate

1.73

DSCR

$1,450

Rent

$334

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$105k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$22,050

Downpayment

20%

$21,000

Closing costs

1%

$1,050

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,450

Total Expenses

$1,116

Mortgage P&I

39%

$559

Property Taxes

10%

$144

Home Insurance

3%

$37

PManagement

10%

$145

CapEx

5%

$72

Vacancy

6%

$87

Maintenance

5%

$72

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis