Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.18% first-year return on $19,950 initial cash invested.
16.18%
Cash On Cash
10.02%
Cap Rate
1.69
DSCR
$1,130
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,130
Total Expenses
$861
Mortgage P&I
41%
$468
Property Taxes
6%
$67
Home Insurance
3%
$33
PManagement
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3507 John A Creighton Blvd, Omaha, NE 68111 | $700 | 1 | 1 | 502 | 1.6 mi |
3304 Redick Ave, Omaha, NE 68112 | $950 | 1 | 1 | 1.7 mi | |
3709 Maple St, Omaha, NE 68111 | $995 | 1 | 1 | 576 | 2.3 mi |
3928 N 44th St, Omaha, NE 68111 | $950 | 1 | 1 | 578 | 2.4 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