Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.73% first-year return on $14,700 initial cash invested.
28.73%
Cash On Cash
13.17%
Cap Rate
2.11
DSCR
$1,040
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,040
Total Expenses
$688
Mortgage P&I
35%
$364
Property Taxes
3%
$30
Home Insurance
2%
$24
PManagement
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1910 E 23rd St N, Wichita, KS 67219 | $1,100 | 3 | 1 | 1107 | 0.2 mi |
2324 E 20th St N, Wichita, KS 67214 | $875 | 3 | 1 | 1098 | 0.3 mi |
2125 N Minneapolis Ave, Wichita, KS 67214 | $1,075 | 3 | 1 | 1089 | 0.3 mi |
2607 N Poplar St, Wichita, KS 67219 | $1,050 | 3 | 1 | 1072 | 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