REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
1610 N Saint Francis Ave, Wichita, KS 67214
$120,000 • 3 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 Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2026 N Arkansas Ave | $995 | 3 | 1 | 951 | 1.4 mi |
| 2 | 1728 N Waco Ave | $800 | 3 | 1 | 990 | 0.9 mi |
| 3 | 1520 E 17th St N, # 1534-304 | $720 | 3 | 1 | 992 | 1.1 mi |
| 4 | 1534 E 17th St N | $720 | 3 | 1 | 992 | 1.2 mi |
| 5 | 1502 N Hydraulic St | $895 | 3 | 1 | 999 | 1.3 mi |
| 6 | 1312 N Spruce St | $875 | 3 | 1 | 936 | 2.1 mi |
| 7 | 2000 E 10th St N | $950 | 3 | 1 | 920 | 1.9 mi |
| 8 | 2410 N Minnesota Ave | $975 | 3 | 1 | 936 | 2.3 mi |
| 9 | 1707 N Madison Ave | $800 | 3 | 1 | 990 | 1.8 mi |
| 10 | 1705 N Madison Ave | $800 | 3 | 1 | 990 | 1.8 mi |
| 11 | 1715 E 22nd St N | $865 | 3 | 1 | 995 | 1.9 mi |
| 12 | 1921 E 23rd St N | $900 | 3 | 1 | 912 | 2.2 mi |
| 13 | 1849 N Salina Ave | $1400 | 3 | 1 | 1016 | 1.9 mi |
| 14 | 2511 N Woodland St | $875 | 3 | 1 | 978 | 2.4 mi |
| 15 | 2228 N Minnesota Ave | $850 | 3 | 1 | 900 | 2.1 mi |
| 16 | 2210 N Waco Ave | $1100 | 3 | 1 | 1064 | 1.5 mi |
| 17 | 2341 N Piatt St | $1100 | 3 | 1 | 1012 | 2.3 mi |
| 18 | 1848 N Waco Ave | $995 | 3 | 1 | 1105 | 1 mi |
| 19 | 1608 N Minneapolis St | $995 | 3 | 1 | 1084 | 1.4 mi |
| 20 | 1712 N Estelle St | $875 | 3 | 1 | 844 | 2.4 mi |
| 21 | 1550 N Minnesota Ave | $1100 | 3 | 1 | 1155 | 1.6 mi |
| 22 | 2559 N Minneapolis St | $975 | 3 | 1 | 1100 | 2.4 mi |
| 23 | 856 Buffum Ave | $1100 | 3 | 1 | 1100 | 2.5 mi |
| 24 | 1750 N Minneapolis St, Apt 103 | $800 | 3 | 1 | 750 | 1.5 mi |
| 25 | 2324 E Random Rd | $900 | 3 | 1 | 1110 | 2.5 mi |