Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.75% first-year return on $17,850 initial cash invested.
33.75%
Cash On Cash
14.67%
Cap Rate
$1,630
Rent
$502
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$1,128
Mortgage P&I
28%
$455
Property Taxes
13%
$218
Home Insurance
2%
$30
PManagement
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5821 N St, Omaha, NE 68117 | $1,650 | 3 | 1 | 1000 | 0.2 mi |
4303 S 61st Ave, Omaha, NE 68117 | $1,600 | 3 | 1 | 960 | 0.7 mi |
9123 Berry St, Omaha, NE 68127 | $2,300 | 3 | 1 | 1056 | 2.7 mi |
7215 S 71st Ave, La Vista, NE 68128 | $1,300 | 3 | 1 | 975 | 1.6 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