Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.36% first-year return on $22,890 initial cash invested.
14.36%
Cash On Cash
9.79%
Cap Rate
1.61
DSCR
$1,280
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,006
Mortgage P&I
43%
$551
Property Taxes
7%
$84
Home Insurance
3%
$38
PManagement
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4034 Laurel Ave, Omaha, NE 68111 | $1,295 | 2 | 1 | 926 | 0.7 mi |
3717 Laurel Ave, Omaha, NE 68111 | $1,325 | 2 | 1 | 879 | 0.4 mi |
5413 N 42nd St, Omaha, NE 68111 | $1,250 | 2 | 1 | 982 | 0.6 mi |
4129 N 40th Ave, Omaha, NE 68111 | $1,195 | 2 | 1 | 872 | 0.9 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