REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

4419 N 39th St, Omaha, NE 68111

3 beds • 1 baths • 1417 sqft

Email

This property might be a fair Long-Term investment with a projected 4.99% first-year return on $31,500 initial cash invested.

4.99%

Cash On Cash

8.03%

Cap Rate

$1,500

Rent

$131

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$150k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$31,500

Downpayment

20%

$30,000

Closing costs

1%

$1,500

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,500

Total Expenses

$1,369

Mortgage P&I

53%

$798

Property Taxes

9%

$129

Home Insurance

3%

$52

PManagement

10%

$150

CapEx

5%

$75

Vacancy

6%

$90

Maintenance

5%

$75

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis