REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
5217 N 9th St E, Omaha, NE 68110
$130,0002 beds • 1 baths • 711 sqft

This property looks like a bad Long-Term investment with a projected -3.34% first-year return on $27,300 initial cash invested.

Cash On Cash
-3.34%
Cap Rate
6.17%
Rent
$1,050
Signal: Low
Cashflow
-$76
Financing

Purchase Price  $130k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $27,300
Downpayment  $26,000
Closing costs  $1,300
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,050
Total Expenses  $1,126
Mortgage P&I  $692
Property Taxes  $116
Home Insurance  $46
PManagement  $105
CapEx  $52
Vacancy  $63
Maintenance  $52
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12518 N 20th St E$1000217203.5 mi
25110 N 36th St$895217204.2 mi
35817 N 27th Ave$1300217803.1 mi
45411 N 24th St$1300218162.6 mi
54724 N 37th St$895217074.5 mi
62422 Himebaugh Ave, Unit 1$1000218142.7 mi
72422 Himebaugh Ave$900218142.7 mi
83549 N 37th St$1000217204.7 mi
94004 N 26th St$1200218003.1 mi
102403 Blondo St, Unit 1$995217484.2 mi
114924 N 40th St$995217204.7 mi
123605 Ave D$1150216724.6 mi
132706 Crown Point Ave$1100218403.1 mi
141910 Binney St, Apt 3$990218503.1 mi
153034 Belvedere Blvd$1050218113.6 mi
163323 N 40th St$1325217415 mi
17616 N 32nd St$1200217684.6 mi
183711 N 36th Ave$1100217804.5 mi
193820 Browne St$1450216444.6 mi
204127 N 38th St$995217904.6 mi
214123 Ave C, Ave Unit 4125$1000218004.7 mi
223710 Bedford Ave$990218004.8 mi
232516 N 18th St$1350219023.3 mi
24Spencer St, Unit 1618$1300212.7 mi
253915 N 23rd St$1200212.8 mi