REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2311 E 16th St N, Wichita, KS 67214

2 beds • 1 baths • 600 sqft

Email

This property looks like a bad Long-Term investment with a projected -3.43% first-year return on $22,050 initial cash invested.

-3.43%

Cash On Cash

6.08%

Cap Rate

0.95

DSCR

$730

Rent

-$63

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$105k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$22,050

Downpayment

20%

$21,000

Closing costs

1%

$1,050

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$730

Total Expenses

$793

Mortgage P&I

77%

$559

Property Taxes

1%

$8

Home Insurance

5%

$37

PManagement

10%

$73

CapEx

5%

$36

Vacancy

6%

$44

Maintenance

5%

$36

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis