REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1907 S Spruce Ave, Wichita, KS 67211
$03 beds • 2 baths • 1308 sqft

This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.

Cash On Cash
999%
Cap Rate
999%
Rent
$1,195
Signal: Med.
Cashflow
$773
Financing

Purchase Price  $0
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $0
Downpayment  $0
Closing costs  $0
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,195
Total Expenses  $422
Property Taxes  $110
Home Insurance  $0
PManagement  $120
CapEx  $60
Vacancy  $72
Maintenance  $60
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11925 S Lorraine Ave$13953212400.8 mi
2703 S Grove Dr$11953212201.8 mi
31944 S Madison Ave$9953113160.1 mi
41901 S Spruce St$11253216700 mi
52415 S Mosley Ave$9953211721.9 mi
62308 S Grove St$12503210720.8 mi
73030 E Mount Vernon Rd$149531.514400.8 mi
8317 S Green St$13503212002.6 mi
92002 S Estelle St$13503112140.5 mi
102221 S Market St$97531.514002.5 mi
112546 S Pattie St$10503112821.7 mi
122608 S Santa Fe St$12953216082.3 mi
132675 S Holyoke St$10953210001.8 mi
14702 S Yale St$9953113052.3 mi
151619 S Mosley Ave$1295329801.7 mi
162338 S Belmont St$8253113362.3 mi
171324 S Emporia Ave$12953210122.3 mi
182314 S Estelle St$11003111480.9 mi
192420 S Ida St, Unit 2420$17003218001.7 mi
201808 S Spruce St$9953110840.2 mi
212025 S Grove St$8503110880.3 mi
223840 E Pawnee Ct$11953112041.8 mi
233312 E Zimmerly St$15003111701.5 mi
242256 S Pershing St$144531.515442.5 mi
252062 S Poplar St$8953110560.5 mi