REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
2450 S Westgate Ct, Wichita, KS 67215
$0 • 3 beds • 3 baths • 2410 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
$1,759
Cashflow
$973
Rent Confidence:  High
Annual
$21,108
Median
$1,600
Avg
$1,753
Samples
25
Financing
Purchase Price  $0
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $0
Downpayment  0% $0
Closing costs  0% $0
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,759
Total Expenses  $786
Property Taxes  17% $295
Home Insurance  0% $0
HOA  2% $33
PManagement  10% $176
CapEx  5% $88
Vacancy  6% $106
Maintenance  5% $88
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12740 S Prescott$300032.521750.7 mi
22740 S Prescott Ct$300032.521750.7 mi
3510 N Parkridge St$17953324754.9 mi
411613 W Jewell St$15953318001.4 mi
5221 S Maize Rd, Unit 3$14953321003.6 mi
6221 S Maize Rd$15453320583.6 mi
7221 S Maize Rd, Unit 35$16003319253.5 mi
810106 W Esthner Ave$18003220841.5 mi
913475 W Haskell Ct, Unit 13475$16003223002.9 mi
1013473 W Haskell Ct, Unit 13473$16003223002.9 mi
1113465 W Haskell Ct, Unit 13465$16003223002.9 mi
1213467 W Haskell Ct, Unit 13467$16003223002.9 mi
1313425-13427 W Haskell Ct$15953222702.8 mi
1413401-13403 W Haskell Ct$15953225962.9 mi
1513401 W Haskell Ct$15753225962.9 mi
1613403 W Haskell Ct$15953225962.9 mi
175627 In West Wickham W Wickham, Unit 5627$15003322005.8 mi
18314 S Nineiron Ct$18953320004.7 mi
1910337 W Merton St$15503219811.5 mi
2010410 W Haskell St$1550320.5 mi
2111703 W Bekemeyer St$21003328265.4 mi
2210310 W Merton Ct$13503219241.6 mi
23124 N Tarabury Ln$15953319845.5 mi
24550 S Woodchuck Ln$18003316813.9 mi
2511606 W Bekemeyer St$18953224205.5 mi

Projections