Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.03% first-year return on $33,495 initial cash invested.
11.03%
Cash On Cash
9.1%
Cap Rate
1.49
DSCR
$1,830
Rent
$308
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,495
Downpayment
20%
$31,900
Closing costs
1%
$1,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$1,522
Mortgage P&I
44%
$810
Property Taxes
10%
$179
Home Insurance
3%
$56
PManagement
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4705 Cuming St, Omaha, NE 68132 | $1,600 | 3 | 2 | 2104 | 0.7 mi |
320 N 37th St, Omaha, NE 68131 | $2,500 | 3 | 2 | 2191 | 0.4 mi |
312 N 43rd St, Omaha, NE 68131 | $1,750 | 3 | 2 | 2250 | 0.5 mi |
1101 N 50th St, Omaha, NE 68132 | $2,100 | 3 | 2 | 1834 | 1 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