REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
5217 N 9th St E, Omaha, NE 68110
$130,000 • 2 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 Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2518 N 20th St E | $1000 | 2 | 1 | 720 | 3.5 mi |
| 2 | 5110 N 36th St | $895 | 2 | 1 | 720 | 4.2 mi |
| 3 | 5817 N 27th Ave | $1300 | 2 | 1 | 780 | 3.1 mi |
| 4 | 5411 N 24th St | $1300 | 2 | 1 | 816 | 2.6 mi |
| 5 | 4724 N 37th St | $895 | 2 | 1 | 707 | 4.5 mi |
| 6 | 2422 Himebaugh Ave, Unit 1 | $1000 | 2 | 1 | 814 | 2.7 mi |
| 7 | 2422 Himebaugh Ave | $900 | 2 | 1 | 814 | 2.7 mi |
| 8 | 3549 N 37th St | $1000 | 2 | 1 | 720 | 4.7 mi |
| 9 | 4004 N 26th St | $1200 | 2 | 1 | 800 | 3.1 mi |
| 10 | 2403 Blondo St, Unit 1 | $995 | 2 | 1 | 748 | 4.2 mi |
| 11 | 4924 N 40th St | $995 | 2 | 1 | 720 | 4.7 mi |
| 12 | 3605 Ave D | $1150 | 2 | 1 | 672 | 4.6 mi |
| 13 | 2706 Crown Point Ave | $1100 | 2 | 1 | 840 | 3.1 mi |
| 14 | 1910 Binney St, Apt 3 | $990 | 2 | 1 | 850 | 3.1 mi |
| 15 | 3034 Belvedere Blvd | $1050 | 2 | 1 | 811 | 3.6 mi |
| 16 | 3323 N 40th St | $1325 | 2 | 1 | 741 | 5 mi |
| 17 | 616 N 32nd St | $1200 | 2 | 1 | 768 | 4.6 mi |
| 18 | 3711 N 36th Ave | $1100 | 2 | 1 | 780 | 4.5 mi |
| 19 | 3820 Browne St | $1450 | 2 | 1 | 644 | 4.6 mi |
| 20 | 4127 N 38th St | $995 | 2 | 1 | 790 | 4.6 mi |
| 21 | 4123 Ave C, Ave Unit 4125 | $1000 | 2 | 1 | 800 | 4.7 mi |
| 22 | 3710 Bedford Ave | $990 | 2 | 1 | 800 | 4.8 mi |
| 23 | 2516 N 18th St | $1350 | 2 | 1 | 902 | 3.3 mi |
| 24 | Spencer St, Unit 1618 | $1300 | 2 | 1 | 2.7 mi | |
| 25 | 3915 N 23rd St | $1200 | 2 | 1 | 2.8 mi |