• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1131 N Pearce Ave, Wichita, KS 67203
$210,4003 beds • 2 baths • 2076 sqft

This property looks like a bad Long-Term investment with a projected -5.81% first-year return on $44,184 initial cash invested.

Cash On Cash
-5.81%
Cap Rate
5.58%
Rent
$1,450
Cashflow
-$214
Financing

Purchase Price  $210k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $44,184
Downpayment  20% $42,080
Closing costs  1% $2,104
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,450
Total Expenses  $1,664
Mortgage P&I  77% $1,120
Property Taxes  12% $168
Home Insurance  0% $0
PManagement  10% $145
CapEx  5% $72
Vacancy  6% $87
Maintenance  5% $72
Other  0% $0
Google Maps with the subject property comparables is loading...