Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.52% first-year return on $16,779 initial cash invested.
19.52%
Cash On Cash
10.96%
Cap Rate
1.81
DSCR
$1,080
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,080
Total Expenses
$807
Mortgage P&I
37%
$403
Property Taxes
9%
$95
Home Insurance
3%
$28
PManagement
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2126 S Vine St, Wichita, KS 67213 | $1,295 | 3 | 1 | 928 | 0.3 mi |
2204 W Grant St, Wichita, KS 67213 | $1,100 | 3 | 1 | 928 | 0.5 mi |
2340 S Vine St, Wichita, KS 67213 | $1,195 | 3 | 1 | 902 | 0.1 mi |
2208 W Haskell St, Wichita, KS 67213 | $1,225 | 3 | 1 | 936 | 0.5 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