Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.01% first-year return on $25,179 initial cash invested.
14.01%
Cash On Cash
9.94%
Cap Rate
$1,500
Rent
$294
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,206
Mortgage P&I
42%
$624
Property Taxes
10%
$150
Home Insurance
3%
$42
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 |
|---|---|---|---|---|---|
5241 S 49th St, Omaha, NE 68117 | $1,650 | 3 | 1 | 1128 | 1.1 mi |
3933 R St, Omaha, NE 68107 | $1,400 | 3 | 1 | 1188 | 0.4 mi |
4517 S 39th St, Omaha, NE 68107 | $1,225 | 3 | 1 | 1196 | 0.3 mi |
2509 S 38th Ave, Omaha, NE 68105 | $850 | 3 | 1 | 1125 | 1.8 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