Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.49% first-year return on $20,790 initial cash invested.
14.49%
Cash On Cash
9.85%
Cap Rate
1.61
DSCR
$1,150
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$899
Mortgage P&I
44%
$504
Property Taxes
5%
$60
Home Insurance
3%
$35
PManagement
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1912 N Minneapolis St, Wichita, KS 67214 | $1,050 | 4 | 1 | 1002 | 1.4 mi |
1906 N Minnesota Ave, Wichita, KS 67214 | $1,075 | 4 | 1 | 1.5 mi | |
1518 N Madison Ave, Wichita, KS 67214 | $995 | 4 | 2 | 1200 | 1.5 mi |
1701 N Grove Ave, Wichita, KS 67214 | $1,150 | 4 | 2 | 1200 | 1.6 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