REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
2331 S McAdam Dr, Wichita, KS 67218
$0 • 2 beds • 1 baths • 1851 sqft
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
Cash On Cash
999%
Cap Rate
999%
Rent
$850
Signal: Med.
Cashflow
$630
Financing
Purchase Price $0
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $0
Downpayment $0
Closing costs $0
Rehab $0
Furnishing $0
Cashflow
Total Income $850
Total Expenses $220
Property Taxes $0
Home Insurance $0
PManagement $85
CapEx $42
Vacancy $51
Maintenance $42
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2163 S Old Manor Rd | $850 | 2 | 1 | 1584 | 0.4 mi |
| 2 | 6132 E Harry St | $795 | 2 | 1 | 1594 | 1.8 mi |
| 3 | 6144 E Harry St | $800 | 2 | 1 | 1594 | 1.9 mi |
| 4 | 6154 E Harry St | $795 | 2 | 1 | 1594 | 1.9 mi |
| 5 | 2341 S Belmont St | $1300 | 2 | 2 | 1765 | 1 mi |
| 6 | 2123 S Parkwood Ln | $1095 | 2 | 1 | 1326 | 0.5 mi |
| 7 | 2008 George Washington Blvd | $1225 | 2 | 1 | 1472 | 1.9 mi |
| 8 | 5114 E New Jersey Dr | $895 | 2 | 1 | 1.3 mi | |
| 9 | 5112 E New Jersey Dr | $895 | 2 | 1 | 1.3 mi | |
| 10 | 1940 S Woodlawn Blvd | $565 | 2 | 1 | 1.4 mi | |
| 11 | 3132 S Davidson St | $695 | 2 | 1 | 1.9 mi | |
| 12 | 2438 S Holyoke St | $795 | 2 | 1 | 2 mi | |
| 13 | 3185 S Davidson St | $745 | 2 | 1 | 2.2 mi | |
| 14 | 3195 S Davidson St | $795 | 2 | 1 | 2.2 mi | |
| 15 | 2242 S Ridgewood Dr | $1095 | 2 | 1.5 | 1318 | 0.2 mi |
| 16 | 4111 E Menlo Dr, Unit 4113 | $650 | 2 | 1 | 2.3 mi | |
| 17 | 1000 S Woodlawn St | $960 | 2 | 1 | 2.4 mi | |
| 18 | 2257 Mcadam St | $1025 | 2 | 2 | 1480 | 0.2 mi |
| 19 | 878 S Fabrique Dr | $975 | 2 | 1.5 | 1538 | 2.6 mi |
| 20 | 1715 S Fabrique Dr | $1095 | 2 | 2 | 1500 | 1.6 mi |
| 21 | 1857 S Ridgewood Dr | $950 | 2 | 1 | 1030 | 1 mi |
| 22 | 2042 S Pinecrest St | $850 | 2 | 1 | 942 | 0.6 mi |
| 23 | 847 S Pinecrest St | $925 | 2 | 1 | 1136 | 2.4 mi |
| 24 | 4901 E Harry St | $560 | 1 | 1.5 mi | ||
| 25 | 5323 E Harry St | $400 | 1 | 1.5 mi |