Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.48% first-year return on $12,600 initial cash invested.
34.48%
Cash On Cash
14.24%
Cap Rate
2.37
DSCR
$990
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,600
Downpayment
20%
$12,000
Closing costs
1%
$600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$990
Total Expenses
$628
Mortgage P&I
30%
$300
Property Taxes
5%
$49
Home Insurance
2%
$21
PManagement
10%
$99
CapEx
5%
$50
Vacancy
6%
$59
Maintenance
5%
$50
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
829 N Pershing St, Wichita, KS 67208 | $895 | 2 | 1 | 1058 | 0.9 mi |
1121 N Glendale St, Wichita, KS 67208 | $1,095 | 2 | 1 | 1100 | 0.8 mi |
2356 N Prince St, Wichita, KS 67219 | $895 | 2 | 1 | 1050 | 1.3 mi |
1014 N Yale Ave, Wichita, KS 67208 | $1,100 | 2 | 1 | 1180 | 0.6 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