REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
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 PropertyRentBedsBathsSQFTDistance
15320 N 28th Ave$16004212580.1 mi
22560 Crown Point Ave$13504213340.7 mi
33925 Curtis Ave$13004212421.6 mi
43340 Forest Lawn Ave$19004212222.3 mi
55344 N 28th Ave$13254215700.1 mi
66559 N 24th St$18254215281.4 mi
72408 Pinkney St$14954211222.1 mi
82744 Crown Point Ave$13504112430.5 mi
92802 Fort St$13504216850.2 mi
105435 N 35th St$13454112110.8 mi
115334 N 27th St$14004114000.3 mi
125747 N 34th St$18004112000.8 mi
132715 Browne St$14004111640.5 mi
143452 Larimore Ave$13004217551 mi
153028 Whitmore St$1595421.5 mi
163817 N 23rd St$14504112001.8 mi
171512 Binney St$17504215852.9 mi
183723 Himebaugh Ave$125041.510001.2 mi
194112 N 23rd St$14504114241.5 mi
204301 Emmet St$14004113102.9 mi
213042 Fowler Ave$15004219870.8 mi
221911 Lothrop St$1395422.5 mi
233806 N 36th St$1400428961.9 mi
244304 Binney St$13004113003.2 mi
253920 N 39th St$17004218602.1 mi