Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.41% first-year return on $16,191 initial cash invested.
11.41%
Cash On Cash
9.32%
Cap Rate
1.49
DSCR
$840
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$77,100
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,191
Downpayment
20%
$15,420
Closing costs
1%
$771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$840
Total Expenses
$686
Mortgage P&I
48%
$403
Property Taxes
5%
$46
Home Insurance
2%
$19
PManagement
10%
$84
CapEx
5%
$42
Vacancy
6%
$50
Maintenance
5%
$42
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1328 S Greenwood Ave, Wichita, KS 67211 | $1,050 | 2 | 1 | 1266 | 1 mi |
1228 S Lulu St, Wichita, KS 67211 | $845 | 2 | 1 | 1160 | 0.8 mi |
1028 W Munnell Ave, Wichita, KS 67213 | $825 | 2 | 1 | 1300 | 1 mi |
511 E Indianapolis St, Wichita, KS 67211 | $695 | 2 | 1 | 1100 | 0.2 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