Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.14% first-year return on $19,530 initial cash invested.
32.14%
Cash On Cash
13.72%
Cap Rate
2.29
DSCR
$1,500
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$93,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,530
Downpayment
20%
$18,600
Closing costs
1%
$930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$977
Mortgage P&I
31%
$465
Property Taxes
6%
$89
Home Insurance
2%
$33
PManagement
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4625 N 42nd St, Omaha, NE 68111 | $1,250 | 3 | 1 | 1156 | 0.5 mi |
4282 Wirt St, Omaha, NE 68111 | $1,500 | 3 | 1 | 1128 | 1.2 mi |
3501 N 44th Ave, Omaha, NE 68111 | $1,400 | 3 | 1 | 1080 | 0.9 mi |
3712 N 41st St, Omaha, NE 68111 | $1,400 | 3 | 1 | 1164 | 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