Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.52% first-year return on $20,790 initial cash invested.
6.52%
Cash On Cash
8.07%
Cap Rate
1.32
DSCR
$990
Rent
$113
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$990
Total Expenses
$877
Mortgage P&I
51%
$503
Property Taxes
8%
$81
Home Insurance
4%
$35
PManagement
10%
$99
CapEx
5%
$50
Vacancy
6%
$59
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2419 F St, Apt 2, Omaha, NE 68107 | $800 | 1 | 1 | 780 | 1.1 mi |
2218 U St, Omaha, NE 68107 | $1,000 | 1 | 1 | 662 | 0.2 mi |
2326 S 30th St, Omaha, NE 68105 | $1,100 | 1 | 1 | 760 | 2.4 mi |
1331 Polk St, Omaha, NE 68107 | $1,075 | 1 | 1 | 952 | 1 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