Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.26% first-year return on $18,879 initial cash invested.
-4.26%
Cash On Cash
5.89%
Cap Rate
$640
Rent
-$67
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$640
Total Expenses
$707
Mortgage P&I
74%
$476
Property Taxes
5%
$33
Home Insurance
5%
$32
PManagement
10%
$64
CapEx
5%
$32
Vacancy
6%
$38
Maintenance
5%
$32
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1038 S Laura St, Wichita, KS 67211 | $650 | 1 | 1 | 528 | 0.4 mi |
2043 S Broadway Ave, # 1, Wichita, KS 67211 | $525 | 1 | 1 | 525 | 1.2 mi |
727 S Greenwood Ave, Unit 727, Wichita, KS 67211 | $795 | 1 | 1 | 562 | 0.5 mi |
2526 E Wilma St, Wichita, KS 67211 | $575 | 1 | 1 | 554 | 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