REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
3915 Binney St, Omaha, NE 68111
$130,000 • 2 beds • 1 baths • 992 sqft

This property looks like a bad Long-Term investment with a projected -1.14% first-year return on $27,300 initial cash invested.

Cash On Cash
-1.14%
Cap Rate
6.68%
Rent
$1,166
Cashflow
-$26
Rent Confidence:  High
Annual
$13,992
Median
$1,150
Avg
$1,166
Samples
25
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  $1,166
Total Expenses  $1,192
Mortgage P&I  $692
Property Taxes  $151
Home Insurance  $46
PManagement  $117
CapEx  $58
Vacancy  $70
Maintenance  $58
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14019 Pratt St$12502110200.8 mi
23802 Maple St$14002110750.1 mi
33728 N 43rd St$1200219321 mi
44537 Burdette St$12502110501.2 mi
54517 Izard St$12502110002 mi
64738 N 40th St$1225219612 mi
71407 N 31st St$11002110401.8 mi
84707 N 40th St$12252110481.8 mi
93533 N 39th St$1025218440.7 mi
104131 Grant St$1150218360.7 mi
114846 Boyd St$1150219121.9 mi
124844 Boyd St$1000219121.9 mi
132518 Emmet St$9902111001.9 mi
143710 Bedford Ave$990218000.4 mi
152725 N 49th St$14002111501.3 mi
162817 Spaulding St$1100218751.7 mi
173334 Blondo St$1300218361.1 mi
184006 Miami St$995217750.2 mi
194723 N 40th St$1050218721.9 mi
203008 Seward St$11452111501.7 mi
213824 Maple St$1150210 mi
224016 Spencer St$1000217500.3 mi
232716 N 52nd St$14002111452 mi
243224 N 40th St$1200210.3 mi
254123 Wirt St$1200210.3 mi