Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.09% first-year return on $24,150 initial cash invested.
9.09%
Cash On Cash
8.5%
Cap Rate
1.43
DSCR
$1,250
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,250
Total Expenses
$1,067
Mortgage P&I
46%
$570
Property Taxes
11%
$133
Home Insurance
3%
$40
PManagement
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4244 Laurel Ave, Omaha, NE 68111 | $900 | 2 | 1 | 780 | 0.3 mi |
4602 N 47th St, Omaha, NE 68104 | $1,375 | 2 | 1 | 750 | 0.6 mi |
4543 Larimore Ave, Omaha, NE 68104 | $1,295 | 2 | 1 | 744 | 0.5 mi |
3947 N 38th St, Omaha, NE 68111 | $1,250 | 2 | 1 | 780 | 0.9 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