Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.39% first-year return on $14,175 initial cash invested.
35.39%
Cash On Cash
14.7%
Cap Rate
2.36
DSCR
$1,170
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$67,500
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,175
Downpayment
20%
$13,500
Closing costs
1%
$675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,170
Total Expenses
$752
Mortgage P&I
30%
$351
Property Taxes
6%
$74
Home Insurance
2%
$24
PManagement
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1809 E 23rd St N, Wichita, KS 67219 | $950 | 3 | 1 | 0.5 mi | |
1804 E 23rd St N, Wichita, KS 67219 | $975 | 3 | 1 | 0.6 mi | |
1521 N Volutsia St, Wichita, KS 67214 | $900 | 3 | 1 | 0.7 mi | |
2614 N Estelle St, Wichita, KS 67219 | $1,075 | 3 | 1 | 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