Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.46% first-year return on $21,000 initial cash invested.
30.46%
Cash On Cash
13.33%
Cap Rate
2.24
DSCR
$1,620
Rent
$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,087
Mortgage P&I
31%
$497
Property Taxes
8%
$134
Home Insurance
2%
$35
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5334 N 27th St, Omaha, NE 68111 | $1,475 | 4 | 1 | 1400 | 0.6 mi |
4531 N 39th St, Omaha, NE 68111 | $1,850 | 4 | 1 | 1661 | 0.6 mi |
4276 Binney St, Omaha, NE 68111 | $1,550 | 4 | 1 | 1358 | 1.5 mi |
4327 Larimore Ave, Omaha, NE 68111 | $2,200 | 4 | 1.5 | 1500 | 1.1 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