Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.71% first-year return on $15,729 initial cash invested.
16.71%
Cash On Cash
10.64%
Cap Rate
1.67
DSCR
$950
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$74,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,729
Downpayment
20%
$14,980
Closing costs
1%
$749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$950
Total Expenses
$731
Mortgage P&I
42%
$397
Property Taxes
6%
$60
Home Insurance
3%
$26
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 |
|---|---|---|---|---|---|
1830 S Saint Francis St, Wichita, KS 67211 | $895 | 2 | 2 | 1650 | 0.2 mi |
317 W Kinkaid Ave, Wichita, KS 67213 | $975 | 2 | 2 | 1661 | 0.5 mi |
1846 S Ida St, Wichita, KS 67211 | $995 | 2 | 1 | 1454 | 0.5 mi |
1555 S Wichita St, Wichita, KS 67213 | $725 | 2 | 1 | 1600 | 0.6 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