• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1505 N Mesa St, Wichita, KS 67212
$02 beds • 2 baths • 2387 sqft

This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.

Cash On Cash
999%
Cap Rate
999%
Rent
$1,270
Cashflow
$705
Rent Confidence:  High
Annual
$15,240
Median
$1,150
Avg
$1,247
Samples
25
Financing

Purchase Price  $0
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest

Total  $0
Downpayment  0% $0
Closing costs  0% $0
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,270
Total Expenses  $565
Property Taxes  18% $234
Home Insurance  0% $0
PManagement  10% $127
CapEx  5% $64
Vacancy  6% $76
Maintenance  5% $64
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections