Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.58% first-year return on $19,425 initial cash invested.
9.58%
Cash On Cash
8.99%
Cap Rate
1.41
DSCR
$950
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$92,500
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,425
Downpayment
20%
$18,500
Closing costs
1%
$925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$950
Total Expenses
$795
Mortgage P&I
52%
$490
Property Taxes
3%
$25
Home Insurance
3%
$32
PManagement
10%
$95
CapEx
5%
$48
Vacancy
6%
$57
Maintenance
5%
$48
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1739 E 23rd St N, Wichita, KS 67219 | $1,000 | 3 | 1 | 901 | 0.1 mi |
2904 E 24th St N, Wichita, KS 67219 | $950 | 3 | 1 | 925 | 0.6 mi |
2450 N Prince St, Wichita, KS 67219 | $895 | 3 | 1 | 888 | 0.5 mi |
2451 N Chautauqua Ave, Wichita, KS 67219 | $1,000 | 3 | 1 | 925 | 0.7 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