Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
999%
Cash On Cash
999%
Cap Rate
999
DSCR
$920
Rent
$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$0
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$0
Downpayment
0%
$0
Closing costs
0%
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$920
Total Expenses
$300
Property Taxes
7%
$61
Home Insurance
0%
$0
PManagement
10%
$92
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1229 S Fern St, Wichita, KS 67213 | $895 | 2 | 1 | 924 | 0.2 mi |
1337 S Bonn St, Wichita, KS 67213 | $925 | 2 | 1 | 936 | 0.6 mi |
428 S Osage St, Wichita, KS 67213 | $825 | 2 | 1 | 939 | 0.7 mi |
1011 S Marys Dr, Wichita, KS 67213 | $875 | 2 | 1 | 880 | 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