Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.11% first-year return on $28,350 initial cash invested.
15.11%
Cash On Cash
10.23%
Cap Rate
1.63
DSCR
$1,710
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$1,353
Mortgage P&I
41%
$708
Property Taxes
9%
$152
Home Insurance
3%
$47
PManagement
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1828 Ontario St, Omaha, NE 68108 | $1,445 | 3 | 2 | 1128 | 1.4 mi |
5626 S 21st St, Omaha, NE 68107 | $1,700 | 3 | 2 | 1454 | 0.3 mi |
5801 S 50th St, Omaha, NE 68117 | $1,650 | 3 | 2 | 1200 | 2.5 mi |
2744 Childs Rd W, Bellevue, NE 68147 | $1,800 | 3 | 2 | 1296 | 2 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