Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.71% first-year return on $26,250 initial cash invested.
4.71%
Cash On Cash
7.62%
Cap Rate
1.26
DSCR
$1,180
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,180
Total Expenses
$1,077
Mortgage P&I
54%
$632
Property Taxes
8%
$94
Home Insurance
4%
$44
PManagement
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5110 N 36th St, Omaha, NE 68111 | $995 | 2 | 1 | 720 | 2.1 mi |
2403 Blondo St, Unit 14894858, Omaha, NE 68111 | $995 | 2 | 1 | 748 | 2.4 mi |
4924 N 40th St, Omaha, NE 68111 | $1,250 | 2 | 1 | 720 | 2.4 mi |
4004 N 26th St, Omaha, NE 68111 | $1,200 | 2 | 1 | 800 | 1.5 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