Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8% first-year return on $24,150 initial cash invested.
8%
Cash On Cash
8.54%
Cap Rate
1.37
DSCR
$1,210
Rent
$161
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
6.8%
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
$1,210
Total Expenses
$1,049
Mortgage P&I
49%
$597
Property Taxes
8%
$98
Home Insurance
3%
$40
PManagement
10%
$121
CapEx
5%
$60
Vacancy
6%
$73
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4131 Spencer St, Omaha, NE 68111 | $1,175 | 2 | 1 | 668 | 0.8 mi |
5723 N 33rd Ave, Omaha, NE 68111 | $1,300 | 2 | 1 | 672 | 1 mi |
2208 N 38th Ave, Omaha, NE 68111 | $1,300 | 2 | 1 | 672 | 1.3 mi |
4924 N 40th St, Omaha, NE 68111 | $1,250 | 2 | 1 | 720 | 0.5 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