Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.66% first-year return on $29,379 initial cash invested.
6.66%
Cash On Cash
8.13%
Cap Rate
1.32
DSCR
$1,380
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,380
Total Expenses
$1,217
Mortgage P&I
52%
$716
Property Taxes
7%
$93
Home Insurance
4%
$49
PManagement
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
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 |
4707 N 40th St, Omaha, NE 68111 | $1,295 | 2 | 1 | 1048 | 0.4 mi |
5413 N 42nd St, Omaha, NE 68111 | $1,300 | 2 | 1 | 982 | 0.2 mi |
4220 Camden Ave, Omaha, NE 68111 | $1,225 | 2 | 1 | 1134 | 0 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