• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
5365 N 29th St, Omaha, NE 68111
$139,0004 beds • 2 baths • 1274 sqft

This property might be a fair Long-Term investment with a projected 4.85% first-year return on $29,190 initial cash invested.

Cash On Cash
4.85%
Cap Rate
8.06%
Rent
$1,519
Cashflow
$118
Rent Confidence:  High
Annual
$18,228
Median
$1,500
Avg
$1,535
Samples
25
Financing

Purchase Price  $139k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $29,190
Downpayment  20% $27,800
Closing costs  1% $1,390
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,519
Total Expenses  $1,401
Mortgage P&I  49% $740
Property Taxes  14% $217
Home Insurance  3% $49
PManagement  10% $152
CapEx  5% $76
Vacancy  6% $91
Maintenance  5% $76
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15320 N 28th Ave$16004212580.1 mi
23925 Curtis Ave$13004212421.6 mi
33340 Forest Lawn Ave$19004212222.3 mi
43925 N 19th St$174541.512721.9 mi
56559 N 24th St$18254215281.4 mi
62802 Fort St$13504216850.2 mi
72744 Crown Point Ave$13504112430.5 mi
83912 N 17th St$170041.513522 mi
92723 Kansas Ave$1495420.6 mi
105435 N 35th St$13454112110.8 mi
115747 N 34th St$18004112000.8 mi
123452 Larimore Ave$13004217551 mi
133028 Whitmore St$1595421.5 mi
143817 N 23rd St$14504112001.8 mi
151512 Binney St$14954215852.9 mi
163723 Himebaugh Ave$125041.510001.2 mi
175364 N 27th Ave$9754110190.1 mi
181911 Lothrop St$1595422.5 mi
194443 Sprague St$1495422.5 mi
204301 Emmet St$14004113102.9 mi
213042 Fowler Ave$15004219870.8 mi
226810 N 30th St, Unit 6810$155042.51.4 mi
237701 N Ridge Dr$18254218002.4 mi
243920 N 39th St$17004218602.1 mi
257703 N Ridge Dr$18254218002.4 mi

Projections