Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.75% first-year return on $27,300 initial cash invested.
8.75%
Cash On Cash
8.7%
Cap Rate
1.39
DSCR
$1,320
Rent
$199
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
$1,320
Total Expenses
$1,121
Mortgage P&I
51%
$678
Property Taxes
4%
$54
Home Insurance
3%
$46
PManagement
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3425 N 45th St, Omaha, NE 68104 | $1,245 | 2 | 1 | 872 | 0.7 mi |
4129 N 40th Ave, Omaha, NE 68111 | $1,195 | 2 | 1 | 872 | 1 mi |
4524 N 37th St, Omaha, NE 68111 | $1,350 | 2 | 1 | 852 | 1.2 mi |
4410 Cass St, Omaha, NE 68131 | $1,500 | 2 | 1 | 864 | 1.4 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