Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.35% first-year return on $29,400 initial cash invested.
-19.35%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$1,280
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,280 income − $1,754 expenses = $474 out of pocket
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,754
Mortgage P&I
56%
$711
Property Taxes
52%
$661
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4113 S 36th St, Omaha, NE 68107 | $1,195 | 2 | 1 | 750 | 0.6 mi |
3911 Vinton St, Omaha, NE 68105 | $1,350 | 2 | 1 | 768 | 0.2 mi |
2462 S 38th Ave, Omaha, NE 68105 | $1,500 | 2 | 1 | 720 | 0.6 mi |
2753 Dean Cir, Omaha, NE 68105 | $1,550 | 2 | 1 | 732 | 1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality