Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.16% first-year return on $14,448 initial cash invested.
28.16%
Cash On Cash
12.84%
Cap Rate
2.12
DSCR
$1,010
Rent
$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$68,800
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,448
Downpayment
20%
$13,760
Closing costs
1%
$688
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,010
Total Expenses
$671
Mortgage P&I
34%
$347
Property Taxes
4%
$45
Home Insurance
2%
$17
PManagement
10%
$101
CapEx
5%
$50
Vacancy
6%
$61
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2049 S Waco Ave, Wichita, KS 67213 | $845 | 3 | 1 | 912 | 0.8 mi |
1636 S Palisade Ave, Wichita, KS 67213 | $1,000 | 3 | 1 | 950 | 0.3 mi |
1229 S Ida Ave, Wichita, KS 67211 | $995 | 3 | 1 | 928 | 0.8 mi |
1736 S Exchange St, Wichita, KS 67213 | $995 | 3 | 1 | 950 | 0.5 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