REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
3915 Binney St, Omaha, NE 68111
$130,0002 beds • 1 baths • 992 sqft

This property looks like a bad Long-Term investment with a projected -3.3% first-year return on $27,300 initial cash invested.

Cash On Cash
-3.3%
Cap Rate
6.2%
Rent
$1,100
Signal: Med.
Cashflow
-$75
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  $1,100
Total Expenses  $1,175
Mortgage P&I  $692
Property Taxes  $151
Home Insurance  $46
PManagement  $110
CapEx  $55
Vacancy  $66
Maintenance  $55
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14019 Pratt St$12502110200.8 mi
21825 Nw Radial Hwy, Apt 1$745219501.3 mi
34537 Burdette St$12502110501.2 mi
43302 Maple St$1100219000.8 mi
54738 N 40th St$1150219612 mi
61407 N 31st St$11002110401.8 mi
73315 N 40th Ave$925218400.5 mi
83533 N 39th St$1025218440.7 mi
94131 Grant St$1150218360.7 mi
104846 Boyd St$1150219121.9 mi
114844 Boyd St$1000219121.9 mi
122518 Emmet St$9902111001.9 mi
133710 Bedford Ave$990218000.4 mi
142725 N 49th St$14002111501.3 mi
153334 Blondo St$1300218361.1 mi
164723 N 40th St$1050218721.9 mi
172817 Spaulding St$1100218641.7 mi
182400 N 34th Ave, Apt 88$675218000.8 mi
193008 Seward St$12002111501.7 mi
203824 Maple St$1150210 mi
213302 N 38th St$1150217680.4 mi
224016 Spencer St$1000217500.3 mi
232716 N 52nd St$14002111452 mi
243224 N 40th St$1200210.3 mi
253513 N 39th St$795217680.6 mi