REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
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...
#Comparable PropertyRentBedsBathsSQFTDistance
11652 N Erie St$895216440.6 mi
21318 N Piatt Ave Apt A$595215500.8 mi
31206 N Lorraine Ave N, Unit 1206$600215501.2 mi
41202 N Lorraine Ave N, Unit 1202$575215501.3 mi
51239 N Piatt Ave$650216801 mi
61815 N Lorraine Ave, Unit LORRAINE2$600217000.8 mi
71748 N Hillside St, Apt 303$795215180.9 mi
81132 N Green St$750216961.1 mi
92043 N Minnesota St$750217120.9 mi
102308 E 9th St N$775216901.4 mi
112802 E Shadybrook Ln$790217201 mi
122517 E 12th St N$725217400.8 mi
131717 N Vassar Ave, Apt 110$750217401.2 mi
141717 N Vassar Ave, Apt 105$795217401.2 mi
151600 N Poplar Ave$845210.3 mi
161717 N Vassar Ave, Apt 305$750217401.2 mi
171717 N Vassar Ave, Apt 106$750217401.2 mi
181717 N Vassar Ave, Apt 201$750217401.2 mi
191717 N Vassar Ave, Apt 204$795217401.2 mi
201821 N Minnesota Ave$800217820.6 mi
212057 N Minneapolis St$795217551 mi
221736 N Volutsia Ave$795210.5 mi
231748 N Hillside St, Apt 103$895217750.9 mi
241748 N Hillside St, Apt 205$795217750.9 mi
251748 N Hillside St, Apt 201$795217750.9 mi