Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.58% first-year return on $27,930 initial cash invested.
9.58%
Cash On Cash
8.72%
Cap Rate
1.44
DSCR
$1,420
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,930
Downpayment
20%
$26,600
Closing costs
1%
$1,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$1,197
Mortgage P&I
47%
$672
Property Taxes
8%
$109
Home Insurance
3%
$47
PManagement
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7224 N Ridge Dr, Unit Sfh, Omaha, NE 68112 | $1,395 | 3 | 1 | 1100 | 0.5 mi |
3020 Titus Ave, Omaha, NE 68112 | $1,750 | 3 | 1 | 1200 | 0.4 mi |
5719 N 25th Ave, Omaha, NE 68111 | $1,195 | 3 | 1 | 1106 | 0.8 mi |
2865 Whitmore St, Omaha, NE 68112 | $1,550 | 3 | 1 | 1203 | 0.5 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