REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
6064 Grant St, Omaha, NE 68104
$69,000 • 2 beds • 1 baths • 838 sqft

This property could be a profitable Long-Term investment with a projected 18.88% first-year return on $14,490 initial cash invested.

Cash On Cash
18.88%
Cap Rate
10.99%
Rent
$1,085
Cashflow
$228
Rent Confidence:  High
Annual
$13,020
Median
$1,000
Avg
$1,085
Samples
25
Financing
Purchase Price  $69,000
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $14,490
Downpayment  $13,800
Closing costs  $690
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,085
Total Expenses  $857
Mortgage P&I  $350
Property Taxes  $202
Home Insurance  $24
PManagement  10% $108
CapEx  5% $54
Vacancy  6% $65
Maintenance  5% $54
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15820-5828 Erskine St, # 5828-4$895218600.3 mi
25820-5828 Erskine St, # 5824-5$825218600.3 mi
35820-5828 Erskine St, # 5828-9$995218600.3 mi
45820-5828 Erskine St, # 5824-4$995218600.3 mi
52301 N 70th Ave$1050218481.2 mi
65820-5828 Erskine St, # 5824-7$995219000.3 mi
75820-5828 Erskine St, # 5824-3$995219000.3 mi
83510 N 56th St$1200218401.4 mi
96795 Seward St$1300218251.2 mi
105609 Seward St, Apt A$1150218000.8 mi
116514 Miami St$1550219000.6 mi
123451 N 60th St$1300218001.2 mi
136945 Binney St$1195218661.4 mi
142527 N 65th St$1300219240.5 mi
152616 N 69th St$1000217911.1 mi
166644 Decatur St$1500217680.9 mi
176305 Spaulding St$1125218001.6 mi
186611 Seward St$1195217681 mi
194407 N 62nd St, Apt 34$850218502.1 mi
204403 N 62nd St, Apt 46$850218502.1 mi
214407 N 62nd St, Apt 37$850218502.1 mi
224438 N 61st St, Apt A$800218502.1 mi
234438 N 61st St, Apt 2$850218502.1 mi
244708 Blondo St$1500218081.9 mi
253911 N 52nd St, Apt 1$865218001.9 mi