Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.49% first-year return on $13,377 initial cash invested.
17.49%
Cash On Cash
10.72%
Cap Rate
1.7
DSCR
$780
Rent
$195
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$63,700
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,377
Downpayment
20%
$12,740
Closing costs
1%
$637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$780
Total Expenses
$585
Mortgage P&I
43%
$335
Property Taxes
4%
$31
Home Insurance
2%
$16
PManagement
10%
$78
CapEx
5%
$39
Vacancy
6%
$47
Maintenance
5%
$39
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1258 N Pennsylvania Ave, Wichita, KS 67214 | $850 | 2 | 1 | 768 | 0.2 mi |
1318 N Chautauqua Ave, Wichita, KS 67214 | $750 | 2 | 1 | 768 | 0.8 mi |
1312 N Chautauqua Ave, Wichita, KS 67214 | $795 | 2 | 1 | 768 | 0.8 mi |
1012 N Green St, Wichita, KS 67214 | $599 | 2 | 1 | 745 | 0.5 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