Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.46% first-year return on $26,250 initial cash invested.
16.46%
Cash On Cash
10.34%
Cap Rate
1.7
DSCR
$1,630
Rent
$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
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
$1,630
Total Expenses
$1,270
Mortgage P&I
39%
$635
Property Taxes
10%
$166
Home Insurance
3%
$44
PManagement
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3912 N 17th St, Omaha, NE 68110 | $1,475 | 4 | 1.5 | 1352 | 1.2 mi |
7157 N 39th St, Omaha, NE 68112 | $1,800 | 4 | 2 | 1524 | 1.3 mi |
2723 Kansas Ave, Omaha, NE 68111 | $1,600 | 4 | 2 | 0.4 mi | |
3066 Arcadia Ave, Omaha, NE 68111 | $1,600 | 4 | 2 | 0.4 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