Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.57% first-year return on $18,627 initial cash invested.
6.57%
Cash On Cash
8.24%
Cap Rate
1.31
DSCR
$860
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$88,700
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,627
Downpayment
20%
$17,740
Closing costs
1%
$887
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$860
Total Expenses
$758
Mortgage P&I
54%
$464
Property Taxes
6%
$48
Home Insurance
3%
$22
PManagement
10%
$86
CapEx
5%
$43
Vacancy
6%
$52
Maintenance
5%
$43
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
542 W Dayton Ave, Wichita, KS 67213 | $925 | 2 | 1 | 732 | 0.6 mi |
1247 S Ellis St, Wichita, KS 67211 | $700 | 2 | 1 | 759 | 1 mi |
526 W Shirk St, Wichita, KS 67213 | $825 | 2 | 1 | 715 | 0.8 mi |
1318 S Saint Francis St, Wichita, KS 67211 | $900 | 2 | 1 | 816 | 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