Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.52% first-year return on $15,750 initial cash invested.
41.52%
Cash On Cash
16.18%
Cap Rate
2.59
DSCR
$1,510
Rent
$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$965
Mortgage P&I
26%
$390
Property Taxes
10%
$155
Home Insurance
2%
$26
PManagement
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
131 S 39th St, Apt 4, Omaha, NE 68131 | $2,500 | 2 | 2 | 1090 | 0.4 mi |
621 N 48th St, Apt 11, Omaha, NE 68132 | $1,125 | 2 | 2 | 1100 | 0.7 mi |
621 N 48th St, Apt 10, Omaha, NE 68132 | $1,125 | 2 | 2 | 1100 | 0.7 mi |
627 N 42nd St, Omaha, NE 68131 | $1,850 | 2 | 2 | 1597 | 0.2 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