Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 48.79% first-year return on $13,650 initial cash invested.
48.79%
Cash On Cash
18.02%
Cap Rate
$1,460
Rent
$555
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$905
Mortgage P&I
24%
$348
Property Taxes
11%
$154
Home Insurance
2%
$23
PManagement
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5623 Northwest Dr, Omaha, NE 68104 | $1,050 | 3 | 1 | 900 | 1.3 mi |
4723 Huntington Ave, Omaha, NE 68152 | $1,600 | 3 | 1 | 904 | 1.8 mi |
4111 N 55th Ave, Omaha, NE 68104 | $1,305 | 3 | 1 | 885 | 1.5 mi |
5609 Taylor St, Omaha, NE 68104 | $1,500 | 3 | 1 | 966 | 1.3 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