Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.47% first-year return on $27,300 initial cash invested.
19.47%
Cash On Cash
10.96%
Cap Rate
1.83
DSCR
$1,870
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$1,427
Mortgage P&I
35%
$650
Property Taxes
13%
$244
Home Insurance
2%
$46
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6110 S 76th Ave, Ralston, NE 68127 | $1,800 | 3 | 2 | 1343 | 1.6 mi |
7711 S 41st Ave, Bellevue, NE 68147 | $1,700 | 3 | 2 | 1400 | 2.4 mi |
4504 S 47th St, Omaha, NE 68117 | $1,900 | 3 | 2 | 1538 | 1.1 mi |
2710 S 49th St, Omaha, NE 68106 | $1,700 | 3 | 2 | 1443 | 2 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