Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.42% first-year return on $27,300 initial cash invested.
6.42%
Cash On Cash
8.25%
Cap Rate
1.32
DSCR
$1,390
Rent
$146
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$1,244
Mortgage P&I
49%
$678
Property Taxes
11%
$158
Home Insurance
3%
$46
PManagement
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1006 Hiatt St, Carter Lake, IA 51510 | $1,550 | 3 | 1 | 925 | 1.3 mi |
2564 Crown Point Ave, Omaha, NE 68111 | $1,400 | 3 | 1 | 920 | 1.5 mi |
3708 N 19th St, Omaha, NE 68110 | $1,250 | 3 | 1 | 1102 | 0 mi |
4148 N 43rd St, Omaha, NE 68111 | $1,200 | 3 | 1 | 916 | 1.9 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