- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
5365 N 29th St, Omaha, NE 68111
$139,000 • 4 beds • 2 baths • 1274 sqft
This property might be a fair Long-Term investment with a projected 1.23% first-year return on $29,190 initial cash invested.
Cash On Cash
1.23%
Cap Rate
7.25%
Rent
$1,400
Signal: Med.
Cashflow
$30
Financing
Purchase Price $139k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $29,190
Downpayment $27,800
Closing costs $1,390
Rehab $0
Furnishing $0
Cashflow
Total Income $1,400
Total Expenses $1,370
Mortgage P&I $740
Property Taxes $217
Home Insurance $49
PManagement $140
CapEx $70
Vacancy $84
Maintenance $70
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 5320 N 28th Ave | $1600 | 4 | 2 | 1258 | 0.1 mi |
2 | 2560 Crown Point Ave | $1350 | 4 | 2 | 1334 | 0.7 mi |
3 | 3925 Curtis Ave | $1300 | 4 | 2 | 1242 | 1.6 mi |
4 | 3340 Forest Lawn Ave | $1900 | 4 | 2 | 1222 | 2.3 mi |
5 | 5344 N 28th Ave | $1325 | 4 | 2 | 1570 | 0.1 mi |
6 | 6559 N 24th St | $1825 | 4 | 2 | 1528 | 1.4 mi |
7 | 2408 Pinkney St | $1495 | 4 | 2 | 1122 | 2.1 mi |
8 | 2744 Crown Point Ave | $1350 | 4 | 1 | 1243 | 0.5 mi |
9 | 2802 Fort St | $1350 | 4 | 2 | 1685 | 0.2 mi |
10 | 5435 N 35th St | $1345 | 4 | 1 | 1211 | 0.8 mi |
11 | 5334 N 27th St | $1400 | 4 | 1 | 1400 | 0.3 mi |
12 | 5747 N 34th St | $1800 | 4 | 1 | 1200 | 0.8 mi |
13 | 2715 Browne St | $1400 | 4 | 1 | 1164 | 0.5 mi |
14 | 3452 Larimore Ave | $1300 | 4 | 2 | 1755 | 1 mi |
15 | 3028 Whitmore St | $1595 | 4 | 2 | 1.5 mi | |
16 | 3817 N 23rd St | $1450 | 4 | 1 | 1200 | 1.8 mi |
17 | 1512 Binney St | $1750 | 4 | 2 | 1585 | 2.9 mi |
18 | 3723 Himebaugh Ave | $1250 | 4 | 1.5 | 1000 | 1.2 mi |
19 | 4112 N 23rd St | $1450 | 4 | 1 | 1424 | 1.5 mi |
20 | 4301 Emmet St | $1400 | 4 | 1 | 1310 | 2.9 mi |
21 | 3042 Fowler Ave | $1500 | 4 | 2 | 1987 | 0.8 mi |
22 | 1911 Lothrop St | $1395 | 4 | 2 | 2.5 mi | |
23 | 3806 N 36th St | $1400 | 4 | 2 | 896 | 1.9 mi |
24 | 4304 Binney St | $1300 | 4 | 1 | 1300 | 3.2 mi |
25 | 3920 N 39th St | $1700 | 4 | 2 | 1860 | 2.1 mi |