Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.54% first-year return on $21,000 initial cash invested.
23.54%
Cash On Cash
11.88%
Cap Rate
1.95
DSCR
$1,410
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$998
Mortgage P&I
36%
$508
Property Taxes
6%
$89
Home Insurance
2%
$35
PManagement
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5719 N 25th Ave, Omaha, NE 68111 | $1,195 | 3 | 1 | 1106 | 0.5 mi |
3173 Fowler Ave, Omaha, NE 68111 | $1,500 | 3 | 1 | 1200 | 0.8 mi |
5814 N 25th Ave, Omaha, NE 68111 | $1,200 | 3 | 1 | 1240 | 0.6 mi |
4625 N 42nd St, Omaha, NE 68111 | $1,250 | 3 | 1 | 1156 | 1.6 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