Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.13% first-year return on $28,329 initial cash invested.
3.13%
Cash On Cash
7.59%
Cap Rate
$1,250
Rent
$74
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,250
Total Expenses
$1,176
Mortgage P&I
57%
$717
Property Taxes
7%
$88
Home Insurance
4%
$47
PManagement
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2519 S 12th St, Omaha, NE 68108 | $1,000 | 2 | 1 | 1176 | 0.8 mi |
2018 Castelar St, Omaha, NE 68108 | $1,100 | 2 | 1 | 1100 | 0.7 mi |
2419 Poppleton Ave, Omaha, NE 68105 | $1,045 | 2 | 1 | 1144 | 1.4 mi |
1910 1/2 S 8th St, Omaha, NE 68108 | $1,300 | 2 | 1 | 1116 | 1.3 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