Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.74% first-year return on $12,579 initial cash invested.
42.74%
Cash On Cash
16.21%
Cap Rate
2.65
DSCR
$1,120
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,579
Downpayment
20%
$11,980
Closing costs
1%
$599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,120
Total Expenses
$672
Mortgage P&I
27%
$305
Property Taxes
5%
$55
Home Insurance
2%
$21
PManagement
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1217 S St Francis St, Wichita, KS 67211 | $1,200 | 3 | 1 | 1325 | 0.8 mi |
1112 S Martinson Ave, Wichita, KS 67213 | $1,125 | 3 | 1 | 1311 | 0.9 mi |
1757 S Fern St, Wichita, KS 67213 | $1,050 | 3 | 1 | 1286 | 0.9 mi |
1409 S Water St, Wichita, KS 67213 | $845 | 3 | 1 | 1226 | 0.3 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