REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
3820 Maple St, Omaha, NE 68111
$130,000 • 3 beds • 1 baths • 1208 sqft
This property might be a fair Long-Term investment with a projected 5.01% first-year return on $27,300 initial cash invested.
Cash On Cash
5.01%
Cap Rate
8.07%
Rent
$1,350
Signal: Low
Cashflow
$114
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,300
Downpayment $26,000
Closing costs $1,300
Rehab $0
Furnishing $0
Cashflow
Total Income $1,350
Total Expenses $1,236
Mortgage P&I $692
Property Taxes $146
Home Insurance $46
PManagement $135
CapEx $68
Vacancy $81
Maintenance $68
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3743 N 36th Ave | $1295 | 3 | 1 | 1200 | 1 mi |
| 2 | 4505 Grant St | $1300 | 3 | 1 | 1200 | 1.1 mi |
| 3 | 3516 N 47th Ave | $1595 | 3 | 1 | 1200 | 1.3 mi |
| 4 | 3309 Blondo St | $1375 | 3 | 1 | 1168 | 1.2 mi |
| 5 | 4257 Corby St | $895 | 3 | 1 | 1100 | 0.5 mi |
| 6 | 3427 N 45th St | $1350 | 3 | 1 | 1288 | 1 mi |
| 7 | 4208 Grant St | $995 | 3 | 1 | 1093 | 0.7 mi |
| 8 | 4322 N 39th St | $980 | 3 | 1 | 1142 | 1.5 mi |
| 9 | 2601 Bristol St | $1550 | 3 | 1 | 1264 | 1.8 mi |
| 10 | 3501 N 44th Ave | $1300 | 3 | 1 | 1080 | 0.9 mi |
| 11 | 4139 N 40th St | $1600 | 3 | 1 | 1100 | 1.4 mi |
| 12 | 2027 N 48th Ave | $1595 | 3 | 1 | 1316 | 1.4 mi |
| 13 | 4135 N 44th St | $1395 | 3 | 1 | 1098 | 1.4 mi |
| 14 | 3171 Sprague St | $1290 | 3 | 1 | 1100 | 1.5 mi |
| 15 | 4540 Nicholas St | $1190 | 3 | 1 | 1294 | 1.9 mi |
| 16 | 2411 Emmet St | $1350 | 3 | 1 | 1282 | 2 mi |
| 17 | 4930 Grant St | $1915 | 3 | 1 | 1100 | 1.7 mi |
| 18 | 4819 Manderson St | $1600 | 3 | 1 | 1335 | 1.6 mi |
| 19 | 4035 Seward St | $1395 | 3 | 1 | 1420 | 1.3 mi |
| 20 | 2036 N 50th Ave | $1600 | 3 | 1 | 1368 | 1.9 mi |
| 21 | 3508 N 47th Ave | $1300 | 3 | 1 | 1428 | 1.3 mi |
| 22 | 2233 N 39th St | $1095 | 3 | 1 | 952 | 0.6 mi |
| 23 | 4801 Fontenelle Blvd | $1325 | 3 | 1 | 1375 | 2 mi |
| 24 | 3416 N 44th Ave | $995 | 3 | 1 | 1500 | 0.9 mi |
| 25 | 2720 N 45th St | $1650 | 3 | 1 | 1534 | 0.8 mi |