Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.07% first-year return on $22,869 initial cash invested.
12.07%
Cash On Cash
9.51%
Cap Rate
1.51
DSCR
$1,250
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,869
Downpayment
20%
$21,780
Closing costs
1%
$1,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,250
Total Expenses
$1,020
Mortgage P&I
46%
$571
Property Taxes
7%
$87
Home Insurance
3%
$38
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 |
|---|---|---|---|---|---|
5438 Fontenelle Blvd, Omaha, NE 68111 | $1,300 | 2 | 1 | 960 | 1 mi |
4525 N 41st St, Omaha, NE 68111 | $1,095 | 2 | 1 | 984 | 1.1 mi |
4034 Laurel Ave, Omaha, NE 68111 | $1,295 | 2 | 1 | 926 | 1.1 mi |
6323 N 33rd Ave, Omaha, NE 68111 | $1,295 | 2 | 1 | 1068 | 0.7 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