Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.21% first-year return on $29,190 initial cash invested.
3.21%
Cash On Cash
7.12%
Cap Rate
1.2
DSCR
$1,230
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,230
Total Expenses
$1,152
Mortgage P&I
56%
$685
Property Taxes
8%
$97
Home Insurance
4%
$49
PManagement
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4660 Redick Ave, Omaha, NE 68152 | $1,125 | 2 | 1 | 720 | 0.6 mi |
4924 N 40th St, Omaha, NE 68111 | $1,250 | 2 | 1 | 720 | 0.6 mi |
4516 Huntington Ave, Omaha, NE 68152 | $1,200 | 2 | 1 | 732 | 0.5 mi |
4244 Laurel Ave, Omaha, NE 68111 | $900 | 2 | 1 | 780 | 0.1 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