Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.41% first-year return on $251k initial cash invested.
-25.41%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$3,320
Rent
-$5,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1194k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,320
Total Expenses
$8,631
Mortgage P&I
180%
$5,981
Property Taxes
40%
$1,321
Home Insurance
13%
$438
HOA
1%
$28
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5016 S 237th Cir, Elkhorn, NE 68022 | $4,500 | 4 | 4 | 4028 | 0.4 mi |
328 N 245th Cir, Waterloo, NE 68069 | $5,500 | 4 | 4 | 3969 | 4.3 mi |
18074 Mayberry St, Elkhorn, NE 68022 | $3,495 | 4 | 4.5 | 4253 | 5.8 mi |
17316 Madison St, Omaha, NE 68135 | $2,950 | 4 | 4 | 3408 | 5.4 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