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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
122 S Tracy St, Wichita, KS 67209
$04 beds • 2 baths • 1424 sqft

This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.

Cash On Cash
999%
Cap Rate
999%
Rent
$1,350
Cashflow
$958
Rent Confidence:  High
Annual
$16,200
Median
$1,300
Avg
$1,348
Samples
25
Financing

Purchase Price  $0
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest

Total  $0
Downpayment  0% $0
Closing costs  0% $0
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,350
Total Expenses  $392
Property Taxes  3% $40
Home Insurance  0% $0
PManagement  10% $135
CapEx  5% $68
Vacancy  6% $81
Maintenance  5% $68
Other  0% $0

Projections