Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 62.1% first-year return on $9,450 initial cash invested.
62.1%
Cash On Cash
20.27%
Cap Rate
3.44
DSCR
$1,010
Rent
$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$45,000
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,450
Downpayment
20%
$9,000
Closing costs
1%
$450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,010
Total Expenses
$521
Mortgage P&I
22%
$221
Property Taxes
2%
$22
Home Insurance
2%
$16
HOA
0%
$0
Property Management
10%
$101
CapEx
5%
$50
Vacancy
6%
$61
Maintenance
5%
$50
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1242 N Ohio Ave, Wichita, KS 67214 | $1,200 | 3 | 1 | 890 | 1 mi |
2806 E 13th St N, Wichita, KS 67214 | $925 | 3 | 1 | 850 | 0.7 mi |
1217 N Lorraine Ave, Wichita, KS 67214 | $949 | 3 | 1 | 936 | 0.6 mi |
1653 N Erie Ave, Wichita, KS 67214 | $899 | 3 | 1 | 844 | 1 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