REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1610 N Saint Francis Ave, Wichita, KS 67214
$120,0003 beds • 1 baths • 950 sqft

This property looks like a bad Long-Term investment with a projected -2.48% first-year return on $25,200 initial cash invested.

Cash On Cash
-2.48%
Cap Rate
6.32%
Rent
$900
Signal: Med.
Cashflow
-$52
Financing

Purchase Price  $120k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $25,200
Downpayment  $24,000
Closing costs  $1,200
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $900
Total Expenses  $952
Mortgage P&I  $639
Property Taxes  $37
Home Insurance  $42
PManagement  $90
CapEx  $45
Vacancy  $54
Maintenance  $45
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12026 N Arkansas Ave$995319511.4 mi
21728 N Waco Ave$800319900.9 mi
31520 E 17th St N, # 1534-304$720319921.1 mi
41534 E 17th St N$720319921.2 mi
51502 N Hydraulic St$895319991.3 mi
61312 N Spruce St$875319362.1 mi
72000 E 10th St N$950319201.9 mi
82410 N Minnesota Ave$975319362.3 mi
91707 N Madison Ave$800319901.8 mi
101705 N Madison Ave$800319901.8 mi
111715 E 22nd St N$865319951.9 mi
121921 E 23rd St N$900319122.2 mi
131849 N Salina Ave$14003110161.9 mi
142511 N Woodland St$875319782.4 mi
152228 N Minnesota Ave$850319002.1 mi
162210 N Waco Ave$11003110641.5 mi
172341 N Piatt St$11003110122.3 mi
181848 N Waco Ave$9953111051 mi
191608 N Minneapolis St$9953110841.4 mi
201712 N Estelle St$875318442.4 mi
211550 N Minnesota Ave$11003111551.6 mi
222559 N Minneapolis St$9753111002.4 mi
23856 Buffum Ave$11003111002.5 mi
241750 N Minneapolis St, Apt 103$800317501.5 mi
252324 E Random Rd$9003111102.5 mi