REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
3929 S St, Omaha, NE 68107
$150,000 • 2 beds • 1 baths • 972 sqft

This property looks like a bad Long-Term investment with a projected -2.63% first-year return on $31,500 initial cash invested.

Cash On Cash
-2.63%
Cap Rate
6.27%
Rent
$1,301
Cashflow
-$69
Rent Confidence:  High
Annual
$15,612
Median
$1,300
Avg
$1,285
Samples
25
Financing
Purchase Price  $150k
Downpayment  20.0%
Interest Rate  6.9%
Mortgage Duration  30yr.
Cash To Invest
Total  $31,500
Downpayment  20% $30,000
Closing costs  1% $1,500
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,301
Total Expenses  $1,370
Mortgage P&I  61% $788
Property Taxes  15% $192
Home Insurance  4% $52
PManagement  10% $130
CapEx  5% $65
Vacancy  6% $78
Maintenance  5% $65
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15040 S 38th St$1500218170.5 mi
26003 P St$1600219232.6 mi
35045 S 41st Ave$1500217860.5 mi
46058 S 37th St$13502111800.8 mi
53627 Edna St$1200218311.8 mi
63914 Patterson St$130021.59001.4 mi
73521 S 49th St$1495218822.8 mi
83264 Polk St$1195218001.6 mi
97418 S 41st St$14752111482 mi
104501 S 38th St$14952112141.3 mi
114319 S 22nd St, Apt 1$875218752.9 mi
122135 Monroe St$1350218502.7 mi
133074 S 41st St$1250218753 mi
143066 S 41st St$1250218753.1 mi
152627 Y St$1350218001.9 mi
163650 Orchard Ave, Apt 100$800210.8 mi
176030 S 41st Ave$1300217200.7 mi
185212 Weir St$1200217962 mi
194501 S 48th St$1200217681.6 mi
206046 S 39th St$1200217200.7 mi
214228 S 26th St$1395218252.5 mi
227410 S 40th St$1450217922 mi
237410 S 40th St$1450217922 mi
244717 S 51st St$950217922 mi
253944 L St$995211.1 mi

Projections