REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
4321 N 42nd St, Omaha, NE 68111
$110,0002 beds • 1 baths • 840 sqft

This property might be a fair Long-Term investment with a projected 3.17% first-year return on $23,100 initial cash invested.

Cash On Cash
3.17%
Cap Rate
7.65%
Rent
$1,095
Signal: Med.
Cashflow
$61
Financing

Purchase Price  $110k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $23,100
Downpayment  $22,000
Closing costs  $1,100
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,095
Total Expenses  $1,034
Mortgage P&I  $585
Property Taxes  $125
Home Insurance  $38
PManagement  $110
CapEx  $55
Vacancy  $66
Maintenance  $55
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13533 N 39th St$1025218440.9 mi
23315 N 40th Ave$925218401 mi
34723 N 40th St$1050218720.5 mi
44127 N 38th St$995217900.5 mi
54112 N 48th St, Apt 3$850218000.9 mi
64112 N 48th St, Apt 2$850218000.9 mi
74112 N 48th St, Unit 5$1100218000.9 mi
83911 N 52nd St, Apt 2$865218501.7 mi
93710 Bedford Ave$990218001.2 mi
103711 N 36th Ave$1100217801 mi
114131 Grant St$1150218362.1 mi
123510 N 56th St$1200218402.2 mi
134846 Boyd St$1150219121 mi
144844 Boyd St$1000219121 mi
153513 N 39th St$795217680.9 mi
162817 Spaulding St$1100218641.9 mi
173911 N 52nd St, Apt 1$865218001.7 mi
184122 Saratoga St$1095219500.6 mi
194543 Larimore Ave$1250217440.7 mi
206001 N 36th St$1100218041.8 mi
214738 N 40th St$1150219610.5 mi
223302 N 38th St$1150217681.2 mi
235737 N 35th St$1175217801.7 mi
243323 N 40th St$1325217411.1 mi
254924 N 40th St$995217200.7 mi