Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.64% first-year return on $16,800 initial cash invested.
17.64%
Cash On Cash
10.54%
Cap Rate
1.74
DSCR
$1,040
Rent
$247
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
6.5%
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
$1,040
Total Expenses
$793
Mortgage P&I
39%
$404
Property Taxes
9%
$91
Home Insurance
3%
$28
PManagement
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2057 E 9th St N, Wichita, KS 67214 | $695 | 2 | 1 | 1485 | 1 mi |
1014 N Yale Ave, Wichita, KS 67208 | $1,100 | 2 | 1 | 1180 | 0.6 mi |
835 N Holyoke Ave, Wichita, KS 67208 | $1,150 | 2 | 1 | 0.7 mi | |
812 N Estelle St, Wichita, KS 67214 | $1,100 | 2 | 1 | 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