REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

3920 Spencer St, Omaha, NE 68111

2 beds • 1 baths • 1040 sqft

Email

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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis