Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.93% first-year return on $16,800 initial cash invested.
9.93%
Cash On Cash
9.09%
Cap Rate
1.43
DSCR
$860
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$860
Total Expenses
$721
Mortgage P&I
49%
$424
Property Taxes
5%
$45
Home Insurance
3%
$28
PManagement
10%
$86
CapEx
5%
$43
Vacancy
6%
$52
Maintenance
5%
$43
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
641 S Ellis St, Wichita, KS 67211 | $750 | 2 | 1 | 706 | 0.3 mi |
1646 S Greenwood Ave, Wichita, KS 67211 | $800 | 2 | 1 | 680 | 0.6 mi |
1621 S Estelle St, Wichita, KS 67211 | $895 | 2 | 1 | 692 | 0.9 mi |
1621 S Estelle Ave, Wichita, KS 67211 | $800 | 2 | 1 | 692 | 0.9 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