Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.29% first-year return on $16,800 initial cash invested.
24.29%
Cash On Cash
12.09%
Cap Rate
1.99
DSCR
$1,210
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,210 income − $870 expenses = $340 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,210
Total Expenses
$870
Mortgage P&I
34%
$406
Property Taxes
10%
$122
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$60
Vacancy
6%
$73
Maintenance
5%
$60
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5723 N 33rd Ave, Omaha, NE 68111 | $1,300 | 2 | 1 | 672 | 0.2 mi |
2732 Camden Ave, Omaha, NE 68111 | $995 | 2 | 1 | 664 | 0.5 mi |
4715 Fowler Ave, Omaha, NE 68104 | $1,125 | 2 | 1 | 660 | 1.2 mi |
3355 N 40th Ave, Omaha, NE 68111 | $1,500 | 2 | 1 | 660 | 1.3 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