Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.31% first-year return on $24,150 initial cash invested.
22.31%
Cash On Cash
11.56%
Cap Rate
1.91
DSCR
$1,580
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,131
Mortgage P&I
37%
$580
Property Taxes
6%
$100
Home Insurance
3%
$40
PManagement
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4528 Burdette St, Omaha, NE 68104 | $1,800 | 3 | 2 | 1143 | 0.6 mi |
4602 Fontenelle Blvd, Omaha, NE 68111 | $1,550 | 3 | 2 | 1150 | 1.1 mi |
1422 N 38th St, Omaha, NE 68131 | $2,004 | 3 | 2 | 1000 | 0.9 mi |
4218 Pinkney St, Omaha, NE 68111 | $1,650 | 3 | 2 | 966 | 0.4 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