Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.03% first-year return on $30,450 initial cash invested.
6.03%
Cash On Cash
8.14%
Cap Rate
$1,530
Rent
$153
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$1,377
Mortgage P&I
49%
$755
Property Taxes
11%
$174
Home Insurance
3%
$51
PManagement
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2350 N 70th Ave, Omaha, NE 68104 | $1,645 | 3 | 2 | 960 | 1.3 mi |
4218 Pinkney St, Omaha, NE 68111 | $1,650 | 3 | 2 | 966 | 1.9 mi |
4215 N 65th Ave, Omaha, NE 68104 | $1,550 | 3 | 2 | 0.1 mi | |
3406 N 52nd St, Omaha, NE 68104 | $1,495 | 3 | 2 | 1050 | 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