REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

5365 N 29th St, Omaha, NE 68111

4 beds • 2 baths • 1274 sqft

Email

This property could be a profitable Long-Term investment with a projected 13.76% first-year return on $26,250 initial cash invested.

13.76%

Cash On Cash

9.73%

Cap Rate

$1,550

Rent

$301

Cashflow

$28,560

Annaul

$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

$1,550

Total Expenses

$1,249

Mortgage P&I

41%

$635

Property Taxes

11%

$166

Home Insurance

3%

$44

PManagement

10%

$155

CapEx

5%

$78

Vacancy

6%

$93

Maintenance

5%

$78

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

5320 N 28th Ave, Omaha, NE 68111

$1,600

4

2

1258

0.1 mi

3925 N 19th St, Omaha, NE 68110

$1,745

4

1.5

1272

1.2 mi

3912 N 17th St, Omaha, NE 68110

$1,475

4

1.5

1352

1.2 mi

2723 Kansas 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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis