Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.41% first-year return on $23,709 initial cash invested.
13.41%
Cash On Cash
9.46%
Cap Rate
1.59
DSCR
$1,300
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,709
Downpayment
20%
$22,580
Closing costs
1%
$1,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$1,035
Mortgage P&I
43%
$560
Property Taxes
7%
$97
Home Insurance
3%
$40
PManagement
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4220 Camden Ave, Omaha, NE 68111 | $1,225 | 2 | 1 | 1134 | 0.6 mi |
5502 N 28th Ave, Omaha, NE 68111 | $1,200 | 2 | 1 | 1164 | 1 mi |
6124 N 30th St, Omaha, NE 68111 | $1,275 | 2 | 1 | 1190 | 0.8 mi |
5719 N 33rd Ave, Omaha, NE 68111 | $1,450 | 2 | 1 | 1100 | 0.6 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