Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.13% first-year return on $29,339 initial cash invested.
4.13%
Cash On Cash
7.84%
Cap Rate
1.23
DSCR
$1,390
Rent
$101
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,339
Downpayment
20%
$27,942
Closing costs
1%
$1,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$1,289
Mortgage P&I
53%
$742
Property Taxes
10%
$136
Home Insurance
4%
$49
PManagement
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4554 N 41st St, Omaha, NE 68111 | $1,335 | 3 | 1 | 1061 | 0.1 mi |
5102 N 49th St, Omaha, NE 68104 | $1,725 | 3 | 1 | 960 | 0.7 mi |
4148 N 43rd St, Omaha, NE 68111 | $1,200 | 3 | 1 | 916 | 0.3 mi |
5609 Taylor St, Omaha, NE 68104 | $1,500 | 3 | 1 | 966 | 1.3 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