Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 81.58% first-year return on $9,870 initial cash invested.
81.58%
Cash On Cash
24.82%
Cap Rate
4.17
DSCR
$1,350
Rent
$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$47,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,870
Downpayment
20%
$9,400
Closing costs
1%
$470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$679
Mortgage P&I
17%
$233
Property Taxes
6%
$78
Home Insurance
1%
$16
PManagement
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3015 N 30th St, Omaha, NE 68111 | $1,395 | 2 | 1 | 1472 | 1.2 mi |
2422 Wirt St, Omaha, NE 68111 | $1,295 | 2 | 1 | 1306 | 0.9 mi |
5820 N 24th St, Omaha, NE 68110 | $1,100 | 2 | 1 | 1221 | 1 mi |
3915 N 23rd St, Omaha, NE 68110 | $1,500 | 2 | 1 | 1121 | 0.4 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