Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.2% first-year return on $21,000 initial cash invested.
1.2%
Cash On Cash
7.09%
Cap Rate
1.12
DSCR
$850
Rent
$21
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$850
Total Expenses
$829
Mortgage P&I
62%
$528
Property Taxes
5%
$46
Home Insurance
4%
$35
PManagement
10%
$85
CapEx
5%
$42
Vacancy
6%
$51
Maintenance
5%
$42
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1457 N Old Manor Rd, # 1, Wichita, KS 67208 | $925 | 2 | 1 | 900 | 0.5 mi |
1111 N Pershing Ave, Wichita, KS 67208 | $795 | 2 | 1 | 867 | 0.6 mi |
1607 N Vassar Ave, Wichita, KS 67208 | $895 | 2 | 1 | 860 | 0.7 mi |
1623 N Erie Ave, Wichita, KS 67214 | $725 | 2 | 1 | 855 | 1.1 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