REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
5638 Spaulding St, Omaha, NE 68104
$130,0002 beds • 1 baths • 660 sqft

This property looks like a bad Long-Term investment with a projected -4.75% first-year return on $27,300 initial cash invested.

Cash On Cash
-4.75%
Cap Rate
5.85%
Rent
$1,000
Signal: Low
Cashflow
-$108
Financing

Purchase Price  $130k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $27,300
Downpayment  $26,000
Closing costs  $1,300
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,000
Total Expenses  $1,108
Mortgage P&I  $692
Property Taxes  $110
Home Insurance  $46
PManagement  $100
CapEx  $50
Vacancy  $60
Maintenance  $50
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15643 Ruggles St$1250217480.1 mi
23731 N 44th Ave$925216721.8 mi
34412 N 61st St$1400217400.7 mi
44473 Evans St$1150217001.8 mi
52328 N 65th St$1150217001.8 mi
63210 N 48th St$1200217211.4 mi
74416 N 62nd St, Units 4416 & 9$795217700.8 mi
83911 N 52nd St, Apt 1$865218000.5 mi
94543 Larimore Ave$1250217441.8 mi
103825 N 65th St$1100218040.9 mi
113510 N 56th St$1200218400.4 mi
124112 N 48th St, Unit 5$1100218001.3 mi
134112 N 48th St, Apt 3$850218001.3 mi
144112 N 48th St, Apt 2$850218001.3 mi
153911 N 52nd St, Apt 2$865218500.5 mi
166816 Spaulding St$1195217901.5 mi
174403 N 62nd St, Apt 46$850218500.7 mi
184407 N 62nd St, Apt 37$850218500.7 mi
194438 N 61st St, Apt 2$850218500.7 mi
204438 N 61st St, Apt 5$850218500.7 mi
214415 N 62nd St, # 11$850218500.8 mi
226771 Emmet St$1400218201.5 mi
232616 N 69th St$1000217912 mi
247060 Bedford Ave$1100218001.8 mi
254438 N 61st St, Apt 6$850210.7 mi