Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.05% first-year return on $23,079 initial cash invested.
9.05%
Cash On Cash
8.46%
Cap Rate
1.43
DSCR
$1,200
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,200
Total Expenses
$1,026
Mortgage P&I
45%
$541
Property Taxes
11%
$135
Home Insurance
3%
$38
PManagement
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4924 N 40th St, Omaha, NE 68111 | $1,250 | 2 | 1 | 720 | 0.1 mi |
4660 Redick Ave, Omaha, NE 68152 | $1,125 | 2 | 1 | 720 | 1 mi |
4543 Larimore Ave, Omaha, NE 68104 | $1,295 | 2 | 1 | 744 | 0.5 mi |
4058 Bedford Ave, Omaha, NE 68111 | $1,295 | 2 | 1 | 720 | 1.1 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