REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
4502 Jaynes St, Omaha, NE 68104
$135,0003 beds • 1 baths • 912 sqft

This property might be a fair Long-Term investment with a projected 2.29% first-year return on $28,350 initial cash invested.

Cash On Cash
2.29%
Cap Rate
7.45%
Rent
$1,295
Signal: Med.
Cashflow
$54
Financing

Purchase Price  $135k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $28,350
Downpayment  $27,000
Closing costs  $1,350
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,295
Total Expenses  $1,241
Mortgage P&I  $719
Property Taxes  $137
Home Insurance  $47
PManagement  $130
CapEx  $65
Vacancy  $78
Maintenance  $65
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15206 N 38th St$1150318901 mi
24148 N 43rd St$1050319161.4 mi
34028 Vernon Ave$1600319601 mi
45439 Fontenelle Blvd$1250319840.7 mi
55350 N 44th Ave$13003110400.1 mi
64458 Spaulding St$1200319421.7 mi
74216 Larimore Ave$12953110080.9 mi
83355 Curtis Ave$1350319581.7 mi
94419 Spaulding St$1500318681.7 mi
102877 Camden Ave$1100318802.2 mi
116314 Camden Ave$1295319262.5 mi
126744 N 33rd St$1500319542.1 mi
134473 Nebraska Ave$14003111000.6 mi
143674 Bedford Ave$1225318642.5 mi
153712 Jaynes St$1100317681 mi
165616 N 28th Ave$1100319902.2 mi
173537 N 37th St$1245318362.3 mi
183724 N 55th St$1275319902.4 mi
196339 N 36th Ave$13253110641.5 mi
204135 N 44th St$13953110981.4 mi
214916 N 34th Ave$13503110921.6 mi
226076 Camden Ave$120031.58882.2 mi
233821 Fort St$1100317200.9 mi
244139 N 40th St$16003111001.6 mi
256730 N 60th St$16003110402.3 mi