Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.77% first-year return on $13,650 initial cash invested.
38.77%
Cash On Cash
15.38%
Cap Rate
2.52
DSCR
$1,220
Rent
$441
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,220
Total Expenses
$779
Mortgage P&I
27%
$331
Property Taxes
9%
$108
Home Insurance
2%
$23
PManagement
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3918 N 41st St, Omaha, NE 68111 | $1,100 | 2 | 1 | 800 | 0.6 mi |
3947 N 38th St, Omaha, NE 68111 | $1,250 | 2 | 1 | 780 | 0.5 mi |
4524 N 37th St, Omaha, NE 68111 | $1,350 | 2 | 1 | 852 | 0.1 mi |
3602 Newport Ave, Omaha, NE 68112 | $1,035 | 2 | 1 | 800 | 1.2 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