Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.6% first-year return on $32,550 initial cash invested.
5.6%
Cash On Cash
7.84%
Cap Rate
1.3
DSCR
$1,620
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,468
Mortgage P&I
48%
$780
Property Taxes
13%
$213
Home Insurance
3%
$54
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2720 N 45th St, Omaha, NE 68104 | $1,700 | 3 | 1 | 1534 | 0.2 mi |
3228 Fontenelle Blvd, Omaha, NE 68104 | $1,700 | 3 | 1 | 1429 | 0.2 mi |
2926 N 56th St, Omaha, NE 68104 | $1,850 | 3 | 1 | 1394 | 1 mi |
2027 N 48th Ave, Omaha, NE 68104 | $1,650 | 3 | 1 | 1316 | 0.6 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