Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.52% first-year return on $14,952 initial cash invested.
12.52%
Cash On Cash
9.61%
Cap Rate
1.52
DSCR
$780
Rent
$156
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$71,200
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,952
Downpayment
20%
$14,240
Closing costs
1%
$712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$780
Total Expenses
$624
Mortgage P&I
48%
$375
Property Taxes
4%
$28
Home Insurance
2%
$18
PManagement
10%
$78
CapEx
5%
$39
Vacancy
6%
$47
Maintenance
5%
$39
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2220 N Estelle St, Wichita, KS 67219 | $750 | 2 | 1 | 768 | 0 mi |
2238 N Estelle Ave, Wichita, KS 67219 | $795 | 2 | 1 | 768 | 0 mi |
2202 N Estelle St, Wichita, KS 67219 | $700 | 2 | 1 | 768 | 0.1 mi |
1732 N Poplar Ave, Wichita, KS 67214 | $750 | 2 | 1 | 755 | 0.7 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