Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.09% first-year return on $11,445 initial cash invested.
30.09%
Cash On Cash
13.26%
Cap Rate
2.19
DSCR
$810
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$54,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,445
Downpayment
20%
$10,900
Closing costs
1%
$545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$810
Total Expenses
$523
Mortgage P&I
34%
$275
Property Taxes
3%
$24
Home Insurance
2%
$14
PManagement
10%
$81
CapEx
5%
$40
Vacancy
6%
$49
Maintenance
5%
$40
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1822 N Kansas Ave, Wichita, KS 67214 | $750 | 2 | 1 | 800 | 0.1 mi |
2307 E Shadybrook Ln, Wichita, KS 67214 | $950 | 2 | 1 | 824 | 0.4 mi |
2208 E Shadybrook Ln, Wichita, KS 67214 | $925 | 2 | 1 | 825 | 0.3 mi |
1237 N Grove St, Wichita, KS 67214 | $800 | 2 | 1 | 816 | 0.8 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