• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 3.43% first-year return on $28,350 initial cash invested.

Cash On Cash
3.43%
Cap Rate
7.71%
Rent
$1,331
Cashflow
$81
Rent Confidence:  High
Annual
$15,972
Median
$1,300
Avg
$1,331
Samples
25
Financing

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

Total  $28,350
Downpayment  20% $27,000
Closing costs  1% $1,350
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,331
Total Expenses  $1,250
Mortgage P&I  54% $719
Property Taxes  10% $137
Home Insurance  4% $47
PManagement  10% $133
CapEx  5% $67
Vacancy  6% $80
Maintenance  5% $67
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14723 Huntington Ave$1600319041 mi
25206 N 38th St$1150318901 mi
35102 N 49th St$1600319600.7 mi
44028 Vernon Ave$1600319601 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
104111 N 55th Ave$1305318852.1 mi
112877 Camden Ave$1100318802.2 mi
125609 Taylor St$1500319662.1 mi
134554 N 41st St$13353110611.1 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
186339 N 36th Ave$13253110641.5 mi
194135 N 44th St$13953110981.4 mi
204943 N 36th St$12953111041.4 mi
214916 N 34th Ave$13003110921.6 mi
223821 Fort St$1250317200.9 mi
236076 Camden Ave$120031.58882.2 mi
244139 N 40th St$16003111001.6 mi
254527 Crown Point Ave$1395310.4 mi

Projections