Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.79% first-year return on $16,800 initial cash invested.
14.79%
Cash On Cash
9.96%
Cap Rate
1.63
DSCR
$990
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$990
Total Expenses
$783
Mortgage P&I
41%
$407
Property Taxes
9%
$90
Home Insurance
3%
$28
PManagement
10%
$99
CapEx
5%
$50
Vacancy
6%
$59
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2448 E Aloma St, Wichita, KS 67211 | $1,100 | 2 | 1 | 1103 | 0.6 mi |
2204 S Hydraulic St, Wichita, KS 67211 | $850 | 2 | 1 | 1120 | 0.5 mi |
1405 E Mount Vernon St, Wichita, KS 67211 | $1,200 | 2 | 1 | 1070 | 0.6 mi |
1228 S Lulu St, Wichita, KS 67211 | $845 | 2 | 1 | 1160 | 1 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