Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.34% first-year return on $20,895 initial cash invested.
10.34%
Cash On Cash
9.06%
Cap Rate
$1,090
Rent
$180
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,500
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,895
Downpayment
20%
$19,900
Closing costs
1%
$995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,090
Total Expenses
$910
Mortgage P&I
47%
$517
Property Taxes
7%
$76
Home Insurance
3%
$35
PManagement
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2339 N 67th St, Omaha, NE 68104 | $995 | 1 | 1 | 640 | 1.2 mi |
4416 N 62nd St, Units 4416 & 1, Omaha, NE 68104 | $775 | 1 | 1 | 770 | 0.1 mi |
4416 N 62nd St, Units 4416 & 4, Omaha, NE 68104 | $775 | 1 | 1 | 770 | 0.1 mi |
4416 N 62nd St, Units 4416 & 8, Omaha, NE 68104 | $795 | 1 | 1 | 770 | 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