Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.29% first-year return on $11,676 initial cash invested.
18.29%
Cash On Cash
10.6%
Cap Rate
1.76
DSCR
$670
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$55,600
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,676
Downpayment
20%
$11,120
Closing costs
1%
$556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$670
Total Expenses
$492
Mortgage P&I
42%
$279
Property Taxes
4%
$24
Home Insurance
2%
$14
PManagement
10%
$67
CapEx
5%
$34
Vacancy
6%
$40
Maintenance
5%
$34
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
402 S Hydraulic Ave, Wichita, KS 67211 | $695 | 1 | 1 | 715 | 1 mi |
1703 E Lewis St, Wichita, KS 67211 | $600 | 1 | 1 | 709 | 1 mi |
1707 E Lewis St, # 1, Wichita, KS 67211 | $525 | 1 | 1 | 709 | 1 mi |
2022 S Main St, Wichita, KS 67213 | $625 | 1 | 1 | 690 | 1.1 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