Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.79% first-year return on $16,800 initial cash invested.
21.79%
Cash On Cash
11.52%
Cap Rate
1.88
DSCR
$1,100
Rent
$305
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,100
Total Expenses
$795
Mortgage P&I
37%
$408
Property Taxes
7%
$73
Home Insurance
3%
$28
PManagement
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3507 N 55th St, Omaha, NE 68104 | $1,000 | 1 | 1 | 792 | 1.1 mi |
4416 N 62nd St, Units 4416 & 4, Omaha, NE 68104 | $775 | 1 | 1 | 770 | 1.6 mi |
4416 N 62nd St, Units 4416 & 1, Omaha, NE 68104 | $775 | 1 | 1 | 770 | 1.6 mi |
4416 N 62nd St, Units 4416 & 8, Omaha, NE 68104 | $795 | 1 | 1 | 770 | 1.6 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