• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 -2.07% first-year return on $27,300 initial cash invested.

Cash On Cash
-2.07%
Cap Rate
6.46%
Rent
$1,092
Cashflow
-$47
Rent Confidence:  High
Annual
$13,104
Median
$1,035
Avg
$1,093
Samples
25
Financing

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

Total  $27,300
Downpayment  20% $26,000
Closing costs  1% $1,300
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,092
Total Expenses  $1,139
Mortgage P&I  63% $692
Property Taxes  11% $116
Home Insurance  4% $46
PManagement  10% $109
CapEx  5% $55
Vacancy  6% $66
Maintenance  5% $55
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14715 N 14th St$1095216781.5 mi
22518 N 20th St E$1000217203.5 mi
35817 N 27th Ave$1300217803.1 mi
45411 N 24th St$1300218162.6 mi
52422 Himebaugh Ave, Unit 1$1000218142.8 mi
62422 Himebaugh Ave$900218142.8 mi
73549 N 37th St$1000217204.7 mi
82403 Blondo St, Unit 14894858$995217484.2 mi
92403 Blondo St, Unit 1$995217484.2 mi
104924 N 40th St$995217204.7 mi
113132 Craig Ave$1100216944.6 mi
121613 Manderson St$950218602.3 mi
132706 Crown Point Ave$1100218403.1 mi
141910 Binney St, Apt 3$990218503.1 mi
153323 N 40th St$1325217415 mi
163711 N 36th Ave$1100217804.5 mi
173820 Browne St$1300216444.6 mi
184127 N 38th St$995217904.6 mi
193602 Newport Ave$1035218004.5 mi
202817 Spaulding St$1100218753.5 mi
214123 Ave C, Ave Unit 4125$1000218004.7 mi
223710 Bedford Ave$990218004.8 mi
232516 N 18th St$1250219023.4 mi
24Spencer St, Unit 1618$1300212.7 mi
253915 N 23rd St$1200212.8 mi

Projections