Property Analysis for 4109 N 19th St, Omaha, NE 68110

Long-Term Rental Analysis

4109 N 19th St, Omaha, NE 68110

$119,000 • 4 beds • 1 baths • 1977 sqft

This property could be a profitable Long-Term investment with a projected 20.17% first-year return on $24,990 initial cash invested.

Cash On Cash

20.17%

Cap Rate

11.13%

Rent

$1,598

Cashflow

$420

Rent Confidence: High

Annual

$19,176

Median

$1,500

Avg

$1,560

Samples

Financing

Purchase Price $119k

Downpayment 20.0%

Interest Rate 6.5%

Mortgage Duration 30yr.

Cash To Invest

Total $24,990

Downpayment 20% $23,800

Closing costs 1% $1,190

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,598

Total Expenses $1,178

Mortgage P&I 38% $604

Property Taxes 7% $116

Home Insurance 3% $42

PManagement 10% $160

CapEx 5% $80

Vacancy 6% $96

Maintenance 5% $80

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	1808 Evans St	$1800	4	1	1800	0.5 mi
2	1912 Spencer St	$1600	4	1	1750	0.9 mi
3	3910 N 19th St	$1300	4	1	1485	0.1 mi
4	3042 Fowler Ave	$1500	4	2	1987	1.6 mi
5	4531 N 39th St	$1800	4	1	1661	2.5 mi
6	2890 Ohio St	$1650	4	1	1487	2 mi
7	3325 Charles St	$1600	4	1	1628	3.2 mi
8	3920 N 39th St	$1700	4	2	1860	2.6 mi
9	3817 N 23rd St	$1450	4	1	1200	0.5 mi
10	3912 N 17th St	$1700	4	1.5	1352	0.2 mi
11	3806 Binney St	$1495	4	1		2.8 mi
12	3452 Larimore Ave	$1300	4	2	1755	2.1 mi
13	3304 N 43rd St	$1225	4	1	1504	3.2 mi
14	1122 N 29th St	$1450	4	1		3.1 mi
15	2802 Fort St	$1350	4	2	1685	1.6 mi
16	3925 N 19th St	$1745	4	1.5	1272	0.1 mi
17	1512 Binney St	$1495	4	2	1585	1.2 mi
18	1911 Lothrop St	$1595	4	2		0.9 mi
19	2744 Crown Point Ave	$1350	4	1	1243	2.2 mi
20	5435 N 35th St	$1345	4	1	1211	2.4 mi
21	4301 Emmet St	$1400	4	1	1310	3.2 mi
22	7151 N 25th St	$2250	4	1.5		3.1 mi
23	2873 Read St	$1595	4	2	2308	3.2 mi
24	5747 N 34th St	$1800	4	1	1200	2.6 mi
25	513 Hartman Ave	$1500	3	1	2040	2 mi

Projections