Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.77% first-year return on $25,179 initial cash invested.
11.77%
Cash On Cash
9.17%
Cap Rate
1.52
DSCR
$1,330
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,330
Total Expenses
$1,083
Mortgage P&I
45%
$603
Property Taxes
7%
$93
Home Insurance
3%
$42
PManagement
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5822 Ruggles St, Omaha, NE 68104 | $1,600 | 2 | 2 | 1120 | 1.5 mi |
4139 N 40th Ave, Omaha, NE 68111 | $1,550 | 2 | 1.5 | 1097 | 0.6 mi |
5906 Pratt St, Unit Omaha, Omaha, NE 68104 | $1,500 | 2 | 1.5 | 1050 | 1.7 mi |
5413 N 42nd St, Omaha, NE 68111 | $1,250 | 2 | 1 | 982 | 0.2 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