REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

5424 N 33rd Ave, Omaha, NE 68111

2 beds • 1 baths • 622 sqft

Email

This property could be a profitable Long-Term investment with a projected 23.14% first-year return on $16,800 initial cash invested.

23.14%

Cash On Cash

11.85%

Cap Rate

1.95

DSCR

$1,190

Rent

$324

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

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

$1,190

Total Expenses

$866

Mortgage P&I

34%

$406

Property Taxes

10%

$122

Home Insurance

2%

$28

PManagement

10%

$119

CapEx

5%

$60

Vacancy

6%

$71

Maintenance

5%

$60

Other

0%

$0

Google Maps with comparables properties is loading...

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

5110 N 36th St, Omaha, NE 68111

$995

2

1

720

0.3 mi

4924 N 40th St, Omaha, NE 68111

$1,250

2

1

720

0.6 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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis