Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.58% first-year return on $24,149 initial cash invested.
-2.58%
Cash On Cash
6.04%
Cap Rate
0.98
DSCR
$840
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,149
Downpayment
20%
$22,999
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$840
Total Expenses
$892
Mortgage P&I
70%
$589
Property Taxes
5%
$45
Home Insurance
5%
$40
PManagement
10%
$84
CapEx
5%
$42
Vacancy
6%
$50
Maintenance
5%
$42
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1780 N Old Manor Rd, Wichita, KS 67208 | $945 | 2 | 1 | 820 | 0.5 mi |
1133 N Dellrose Ave, Wichita, KS 67208 | $895 | 2 | 1 | 807 | 0.6 mi |
4114 E Vesta Dr, Wichita, KS 67208 | $895 | 2 | 1 | 786 | 0.3 mi |
1111 N Pershing Ave, Wichita, KS 67208 | $795 | 2 | 1 | 867 | 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