Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.7% first-year return on $17,535 initial cash invested.
11.7%
Cash On Cash
9.13%
Cap Rate
1.51
DSCR
$890
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$83,500
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,535
Downpayment
20%
$16,700
Closing costs
1%
$835
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$890
Total Expenses
$719
Mortgage P&I
47%
$420
Property Taxes
5%
$48
Home Insurance
2%
$21
PManagement
10%
$89
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2002 S Main St, Wichita, KS 67213 | $775 | 2 | 1 | 952 | 0.3 mi |
1810 S Gold St, Wichita, KS 67213 | $895 | 2 | 1 | 924 | 0.1 mi |
102 W Zimmerly St, Wichita, KS 67213 | $895 | 2 | 1 | 1017 | 0.6 mi |
635 S Sycamore St, Wichita, KS 67213 | $895 | 2 | 1 | 988 | 1.2 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