REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
6101 N 39th St, Omaha, NE 68111
$135,000 • 2 beds • 1 baths • 658 sqft

This property might be a fair Long-Term investment with a projected 1.44% first-year return on $28,350 initial cash invested.

Cash On Cash
1.44%
Cap Rate
6.9%
Rent
$1,140
Cashflow
$34
Rent Confidence:  High
Annual
$13,680
Median
$1,200
Avg
$1,159
Samples
25
Financing
Purchase Price  $135k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $28,350
Downpayment  20% $27,000
Closing costs  1% $1,350
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,140
Total Expenses  $1,106
Mortgage P&I  60% $685
Property Taxes  7% $78
Home Insurance  4% $47
PManagement  10% $114
CapEx  5% $57
Vacancy  6% $68
Maintenance  5% $57
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13820 Browne St, Omaha, NE 68111$1300216440.6 mi
23132 Craig Ave, Omaha, NE 68112$1050216941.2 mi
35110 N 36th St, Omaha, NE 68111$995217200.6 mi
44131 Spencer St, Omaha, NE 68111$1175216681.9 mi
54516 Huntington Ave, Omaha, NE 68152$1200217320.6 mi
64715 N 14th St, Omaha, NE 68110$1095216782.1 mi
73602 Newport Ave, Omaha, NE 68112$1035218000.4 mi
83202 N 41st St, Omaha, NE 68111$1295217201.9 mi
95817 N 27th Ave, Omaha, NE 68111$1300217801 mi
104016 Spencer St, Omaha, NE 68111$1000217501.9 mi
114412 N 61st St, Omaha, NE 68104$1300217402.2 mi
125643 Ruggles St, Omaha, NE 68104$1250217482.1 mi
133228 N 40th St, Omaha, NE 68111$1275217681.8 mi
142936 N 49th St, Omaha, NE 68104$1545217502.1 mi
153717 Laurel Ave, Omaha, NE 68111$1295218790.2 mi
163918 N 41st St, Omaha, NE 68111$1100218001.3 mi
176007 N 42nd St, Omaha, NE 68111$925210.3 mi
182559 Hartman Ave, Omaha, NE 68111$895215221.1 mi
195411 N 24th St, Omaha, NE 68110$1300218161.3 mi
205435 Fontenelle Blvd, Omaha, NE 68111$1295210.5 mi
214524 N 37th St, Omaha, NE 68111$1350218521 mi
224006 Miami St, Omaha, NE 68111$995217752.1 mi
234416 N 62nd St, Units 4416 & 9, Omaha, NE 68104$875217702.2 mi
248620 N 31st St, Apt 12, Omaha, NE 68112$820218001.7 mi
253823 N 53rd St, Omaha, NE 68104$1300217981.9 mi

Projections