Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.62% first-year return on $20,979 initial cash invested.
15.62%
Cash On Cash
10.31%
Cap Rate
1.65
DSCR
$1,330
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,330
Total Expenses
$1,057
Mortgage P&I
39%
$519
Property Taxes
12%
$158
Home Insurance
3%
$35
PManagement
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|
4019 Pratt St, Omaha, NE 68111 | $1,450 | 2 | 1 | 1020 | 0.3 mi |
3802 Maple St, Omaha, NE 68111 | $1,200 | 2 | 1 | 1075 | 0.2 mi |
4707 N 40th St, Omaha, NE 68111 | $1,295 | 2 | 1 | 1048 | 1 mi |
1407 N 31st St, Omaha, NE 68131 | $1,350 | 2 | 1 | 1040 | 1.3 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