Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.94% first-year return on $15,750 initial cash invested.
21.94%
Cash On Cash
11.74%
Cap Rate
$990
Rent
$288
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$990
Total Expenses
$702
Mortgage P&I
40%
$396
Property Taxes
2%
$22
Home Insurance
3%
$26
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 |
|---|---|---|---|---|---|
1750 N Chautauqua St, Wichita, KS 67214 | $795 | 3 | 1 | 1008 | 0.3 mi |
1502 N Hydraulic St, Wichita, KS 67214 | $995 | 3 | 1 | 999 | 0.8 mi |
2410 N Minnesota Ave, Wichita, KS 67219 | $975 | 3 | 1 | 936 | 1.2 mi |
1735 N Chautauqua St, Wichita, KS 67214 | $845 | 3 | 1 | 1034 | 0.3 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