Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.4% first-year return on $18,900 initial cash invested.
17.4%
Cash On Cash
10.8%
Cap Rate
1.69
DSCR
$1,160
Rent
$274
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,160
Total Expenses
$886
Mortgage P&I
41%
$478
Property Taxes
6%
$74
Home Insurance
3%
$32
PManagement
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3929 Patterson St, Omaha, NE 68107 | $1,250 | 1 | 2 | 1150 | 2.1 mi |
1331 Polk St, Omaha, NE 68107 | $1,075 | 1 | 1 | 952 | 1.6 mi |
2968 Martha St, Omaha, NE 68105 | $1,200 | 1 | 1 | 876 | 2.1 mi |
2419 F St, Apt 2, Omaha, NE 68107 | $800 | 1 | 1 | 780 | 0.9 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