Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 55.01% first-year return on $12,390 initial cash invested.
55.01%
Cash On Cash
19.22%
Cap Rate
3.06
DSCR
$1,350
Rent
$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$59,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,390
Downpayment
20%
$11,800
Closing costs
1%
$590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$782
Mortgage P&I
23%
$309
Property Taxes
7%
$100
Home Insurance
2%
$21
PManagement
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4710 Franklin St, Omaha, NE 68104 | $1,550 | 2 | 1 | 750 | 0.1 mi |
4325 Seward St, Omaha, NE 68111 | $1,095 | 2 | 1 | 741 | 0.4 mi |
2936 N 49th St, Omaha, NE 68104 | $1,500 | 2 | 1 | 750 | 0.8 mi |
3202 N 41st St, Omaha, NE 68111 | $1,295 | 2 | 1 | 720 | 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