Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.24% first-year return on $30,429 initial cash invested.
8.24%
Cash On Cash
8.38%
Cap Rate
1.39
DSCR
$1,470
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,429
Downpayment
20%
$28,980
Closing costs
1%
$1,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,261
Mortgage P&I
50%
$729
Property Taxes
7%
$98
Home Insurance
3%
$51
PManagement
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4476 Evans St, Omaha, NE 68111 | $1,400 | 3 | 1 | 1000 | 0.3 mi |
4216 Larimore Ave, Omaha, NE 68111 | $1,295 | 3 | 1 | 1008 | 0.7 mi |
5317 N 47th St, Omaha, NE 68104 | $1,750 | 3 | 1 | 1008 | 1.1 mi |
3501 N 44th Ave, Omaha, NE 68111 | $1,400 | 3 | 1 | 1080 | 0.3 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