Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.01% first-year return on $23,079 initial cash invested.
12.01%
Cash On Cash
9.55%
Cap Rate
1.51
DSCR
$1,260
Rent
$231
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,260
Total Expenses
$1,029
Mortgage P&I
46%
$581
Property Taxes
7%
$82
Home Insurance
3%
$38
PManagement
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1210 W Dallas St, Wichita, KS 67217 | $1,275 | 3 | 2 | 1110 | 0.2 mi |
1922 S St Clair St, Wichita, KS 67213 | $1,300 | 3 | 2 | 1097 | 1.1 mi |
1801 W 29th St S, Wichita, KS 67217 | $1,500 | 3 | 2 | 1174 | 0.3 mi |
1638 S Dodge Ave, Wichita, KS 67213 | $1,100 | 3 | 2 | 1038 | 1.3 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