Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.05% first-year return on $19,425 initial cash invested.
12.05%
Cash On Cash
9.54%
Cap Rate
1.5
DSCR
$990
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$92,500
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,425
Downpayment
20%
$18,500
Closing costs
1%
$925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$990
Total Expenses
$795
Mortgage P&I
49%
$490
Property Taxes
2%
$15
Home Insurance
3%
$32
PManagement
10%
$99
CapEx
5%
$50
Vacancy
6%
$59
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1502 N Hydraulic St, Wichita, KS 67214 | $995 | 3 | 1 | 999 | 0.1 mi |
1204 N Cleveland Ave, Wichita, KS 67214 | $900 | 3 | 1 | 987 | 0.4 mi |
2134 N Minnesota Ave, Wichita, KS 67214 | $900 | 3 | 1 | 956 | 0.9 mi |
1338 N Volutsia Ave, Wichita, KS 67214 | $1,100 | 3 | 1 | 960 | 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