Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.66% first-year return on $23,079 initial cash invested.
1.66%
Cash On Cash
6.96%
Cap Rate
1.14
DSCR
$910
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$910
Total Expenses
$878
Mortgage P&I
61%
$559
Property Taxes
5%
$43
Home Insurance
4%
$38
PManagement
10%
$91
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1807 S Palisade Ave, Wichita, KS 67213 | $995 | 2 | 1 | 820 | 0.5 mi |
2037 S Waco Ave, # 1, Wichita, KS 67213 | $750 | 2 | 1 | 824 | 0.4 mi |
1933 S Wichita St, Wichita, KS 67213 | $849 | 2 | 1 | 832 | 0.3 mi |
2115 S Washington Ave, Wichita, KS 67211 | $845 | 2 | 1 | 796 | 0.5 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