Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.44% first-year return on $12,075 initial cash invested.
9.44%
Cash On Cash
8.97%
Cap Rate
$620
Rent
$95
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$57,500
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,075
Downpayment
20%
$11,500
Closing costs
1%
$575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$620
Total Expenses
$525
Mortgage P&I
49%
$304
Property Taxes
6%
$40
Home Insurance
3%
$20
PManagement
10%
$62
CapEx
5%
$31
Vacancy
6%
$37
Maintenance
5%
$31
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
123 E Zimmerly St, Wichita, KS 67211 | $650 | 1 | 1 | 560 | 1 mi |
2043 S Broadway Ave, # 1, Wichita, KS 67211 | $525 | 1 | 1 | 525 | 0.3 mi |
1715 S Fern St, # 1R, Wichita, KS 67213 | $595 | 1 | 1 | 550 | 1.2 mi |
2239 S Santa Fe St, Wichita, KS 67211 | $695 | 1 | 1 | 600 | 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