- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
2311 E 16th St N, Wichita, KS 67214
$105,000 • 2 beds • 1 baths • 600 sqft
This property looks like a bad Long-Term investment with a projected -1.69% first-year return on $22,050 initial cash invested.
Cash On Cash
-1.69%
Cap Rate
6.48%
Rent
$775
Signal: Med.
Cashflow
-$31
Financing
Purchase Price $105k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $22,050
Downpayment $21,000
Closing costs $1,050
Rehab $0
Furnishing $0
Cashflow
Total Income $775
Total Expenses $806
Mortgage P&I $559
Property Taxes $8
Home Insurance $37
PManagement $78
CapEx $39
Vacancy $46
Maintenance $39
Other $0
Google Maps with the subject property comparables is loading...