REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
2410 N Minnesota Ave, Wichita, KS 67219
$99,5003 beds • 1 baths • 936 sqft

This property might be a fair Long-Term investment with a projected 3.62% first-year return on $20,895 initial cash invested.

Cash On Cash
3.62%
Cap Rate
7.69%
Rent
$900
Signal: Med.
Cashflow
$63
Financing

Purchase Price  $99,500
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $20,895
Downpayment  $19,900
Closing costs  $995
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $900
Total Expenses  $837
Mortgage P&I  $530
Property Taxes  $38
Home Insurance  $35
PManagement  $90
CapEx  $45
Vacancy  $54
Maintenance  $45
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12410 N Minnesota Ave$1050319360 mi
21921 E 23rd St N$900319120.1 mi
32228 N Minnesota Ave$850319000.3 mi
42707 N Spruce Ave$950319740.7 mi
52450 N Prince St$895318880.7 mi
61534 E 17th St N$720319921.2 mi
71520 E 17th St N, # 1534-304$720319921.3 mi
81707 N Madison Ave$800319901.4 mi
91705 N Madison Ave$800319901.4 mi
102659 N Iva Ave$1000319002 mi
112559 N Minneapolis St$9753111000.4 mi
122710 N Gentry Ave$995318881.9 mi
132631 N Poplar St$9003110720.8 mi
141750 N Chautauqua St$7953110081.6 mi
151502 N Hydraulic St$895319991.8 mi
162749 N Poplar St$9953110721 mi
171821 N Minnesota Ave$850318251.1 mi
181653 N Holyoke Ave$9953110271.9 mi
191608 N Minneapolis St$9953110841.6 mi
202237 N Erie St$8253111460.9 mi
211809 E 23rd St N$950310.2 mi
221804 E 23rd St N$905310.2 mi
232018 N Volutsia Ave$11503111761.1 mi
241750 N Minneapolis St, Apt 103$800317501.2 mi
252134 N Minnesota Ave$900310.4 mi