Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.12% first-year return on $18,270 initial cash invested.
-1.12%
Cash On Cash
6.54%
Cap Rate
1.04
DSCR
$710
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$87,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,270
Downpayment
20%
$17,400
Closing costs
1%
$870
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$710
Total Expenses
$727
Mortgage P&I
64%
$455
Property Taxes
8%
$56
Home Insurance
4%
$30
PManagement
10%
$71
CapEx
5%
$36
Vacancy
6%
$43
Maintenance
5%
$36
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1812 W Mckee St, Wichita, KS 67203 | $750 | 1 | 1 | 450 | 1 mi |
2619 W 15th St N, Apt 212, Wichita, KS 67203 | $695 | 1 | 1 | 475 | 0.7 mi |
502 N Sheridan St, Wichita, KS 67203 | $695 | 1 | 1 | 520 | 0.8 mi |
354 N Fern St, Wichita, KS 67203 | $700 | 1 | 1 | 500 | 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