Property Analysis for 4212 F St, Omaha, NE 68107

Long-Term Rental Analysis

4212 F St, Omaha, NE 68107

$150,000 • 3 beds • 1 baths • 1564 sqft

This property might be a fair Long-Term investment with a projected 6.82% first-year return on $31,500 initial cash invested.

Cash On Cash

6.82%

Cap Rate

8.42%

Rent

$1,714

Cashflow

$179

Rent Confidence: High

Annual

$20,568

Median

$1,700

Avg

$1,714

Samples

Financing

Purchase Price $150k

Downpayment 20.0%

Interest Rate 6.9%

Mortgage Duration 30yr.

Cash To Invest

Total $31,500

Downpayment 20% $30,000

Closing costs 1% $1,500

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,714

Total Expenses $1,535

Mortgage P&I 46% $788

Property Taxes 15% $249

Home Insurance 3% $52

PManagement 10% $171

CapEx 5% $86

Vacancy 6% $103

Maintenance 5% $86

Other 0% $0

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

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	3635 Valley St	$1700	3	1	1569	1.1 mi
2	2923 Castelar St	$1500	3	1	1544	2.5 mi
3	4223 S 39th Ave	$1475	3	1	1900	0.5 mi
4	4606 O St	$1750	3	1	1886	1.3 mi
5	1427 S 52nd St	$2000	3	1	1680	3.2 mi
6	3519 Walnut St	$2400	3	1	1849	2.7 mi
7	3105 S 48th St	$1800	3	1.5	1832	1.4 mi
8	4208 Poppleton Ave	$1685	3	1	1334	3 mi
9	4841 Pierce St	$1750	3	1	1350	3.2 mi
10	2354 S 34th St, Unit 2	$1500	3	1	1210	2.1 mi
11	5420 S 37th St	$1600	3	1		2 mi
12	4514 S 34th St	$2000	3	2	1744	1.2 mi
13	5218 Q St	$1750	3	1	2049	2.3 mi
14	1443 S 54th St	$1995	3	2	1561	3.2 mi
15	1914 S 36th St, Apt 2	$1195	3	1		2.5 mi
16	4424 Spring St	$1700	3	1	1048	1.2 mi
17	3352 T St	$1450	3	1	1150	2.2 mi
18	5241 S 49th St	$1650	3	1	1128	2 mi
19	1930 S 49th Ave	$1700	3	1.5	1300	2.5 mi
20	2116 L St	$1200	3	1		2.9 mi
21	2114 L St	$1300	3	1		2.9 mi
22	4166 Hillsdale Ave	$2000	3	2	1991	0.4 mi
23	5408 Spring St	$1800	3	1.5	1224	2.2 mi
24	2904 Frederick St	$1850	3	2.5	1496	2.2 mi
25	2115 S 61st St	$2100	3	2	1696	3.2 mi

Projections