Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.59% first-year return on $26,250 initial cash invested.
16.59%
Cash On Cash
10.48%
Cap Rate
1.67
DSCR
$1,540
Rent
$363
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,177
Mortgage P&I
42%
$652
Property Taxes
5%
$81
Home Insurance
3%
$44
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4218 Pinkney St, Omaha, NE 68111 | $1,650 | 3 | 2 | 966 | 1.1 mi |
3410 N 24th St, Omaha, NE 68110 | $1,250 | 3 | 2 | 1000 | 1.2 mi |
5344 N 44th Ave, Omaha, NE 68111 | $1,600 | 3 | 1.5 | 960 | 1 mi |
5343 N 25th Ave, Omaha, NE 68111 | $1,900 | 3 | 2 | 1138 | 0.8 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