REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1454 S Bluffview Dr, Wichita, KS 67218
$55,700 • 2 beds • 1 baths • 672 sqft

This property could be a profitable Long-Term investment with a projected 31.6% first-year return on $11,697 initial cash invested.

Cash On Cash
31.6%
Cap Rate
13.92%
Rent
$833
Cashflow
$308
Rent Confidence:  High
Annual
$9,996
Median
$850
Avg
$834
Samples
25
Financing
Purchase Price  $55,700
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $11,697
Downpayment  $11,140
Closing costs  $557
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $833
Total Expenses  $525
Mortgage P&I  $296
Property Taxes  $12
Home Insurance  $0
PManagement  $83
CapEx  $42
Vacancy  $50
Maintenance  $42
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14315 E Bayley Dr, Unit 1$695216840.6 mi
24317 E Bayley St, Unit 1$695216840.6 mi
34111 E Menlo Dr, Unit 4111$600216400.2 mi
41022 S Yale St$795216960.5 mi
53520 E Zimmerly St$950216980.6 mi
6742 S Fountain St$975216480.9 mi
7925 S Vassar St$900216400.8 mi
81157 S Christine St$1095216761.6 mi
95722 Grand St$850216761.7 mi
104023 E Mount Vernon St$725217201 mi
11843 S Pinecrest St$850217201.3 mi
121220 S Silverdale Ct$850217001.8 mi
131931 S Oliver Ave$925217331.1 mi
14742 S Dellrose St$895217361.1 mi
151921 S Bleckley Dr$900217361.3 mi
162303 S Belmont St$750217271.6 mi
172308 S Broadview St$850217271.6 mi
182304 S Broadview St$750217271.6 mi
192301 S Belmont St$750217271.6 mi
202314 S Broadview St$850217271.6 mi
212317 S Belmont St$850217271.7 mi
222326 S Broadview St$890217271.7 mi
232316 S Broadview St$775217271.6 mi
242311 S Belmont St$850217271.6 mi
252322 S Broadview St$825217271.7 mi