Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.09% first-year return on $22,029 initial cash invested.
1.09%
Cash On Cash
6.74%
Cap Rate
1.12
DSCR
$900
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$900
Total Expenses
$880
Mortgage P&I
58%
$524
Property Taxes
9%
$85
Home Insurance
4%
$37
PManagement
10%
$90
CapEx
5%
$45
Vacancy
6%
$54
Maintenance
5%
$45
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2551 S Hydraulic St, Wichita, KS 67216 | $950 | 2 | 1 | 788 | 0.2 mi |
2222 S Laura St, Wichita, KS 67211 | $995 | 2 | 1 | 776 | 0.3 mi |
2270 S Spruce St, Wichita, KS 67211 | $995 | 2 | 1 | 792 | 0.7 mi |
1931 S Washington Ave, Wichita, KS 67211 | $900 | 2 | 1 | 792 | 0.7 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