Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.45% first-year return on $19,971 initial cash invested.
7.45%
Cash On Cash
8.18%
Cap Rate
1.36
DSCR
$930
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,100
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,971
Downpayment
20%
$19,020
Closing costs
1%
$951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$930
Total Expenses
$806
Mortgage P&I
51%
$478
Property Taxes
7%
$63
Home Insurance
3%
$24
PManagement
10%
$93
CapEx
5%
$46
Vacancy
6%
$56
Maintenance
5%
$46
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
415 N Erie St, Wichita, KS 67214 | $1,100 | 2 | 1 | 864 | 0.2 mi |
202 N Ash St, Wichita, KS 67214 | $995 | 2 | 1 | 864 | 0.4 mi |
207 1/2 Erie Ave, Wichita, KS 67211 | $900 | 2 | 1 | 850 | 0.4 mi |
707 N Spruce St, Wichita, KS 67214 | $900 | 2 | 1 | 910 | 0.6 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