Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.45% first-year return on $24,150 initial cash invested.
-0.45%
Cash On Cash
6.53%
Cap Rate
1.06
DSCR
$920
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$920
Total Expenses
$929
Mortgage P&I
64%
$589
Property Taxes
7%
$61
Home Insurance
4%
$40
PManagement
10%
$92
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2729 W Merton St, Wichita, KS 67213 | $950 | 2 | 1 | 824 | 0 mi |
1739 S Edwards Ct, Wichita, KS 67213 | $1,095 | 2 | 1 | 806 | 0.1 mi |
1932 S Everett Ave, Wichita, KS 67213 | $900 | 2 | 1 | 825 | 0.6 mi |
1040 S Sedgwick St, Wichita, KS 67213 | $800 | 2 | 1 | 832 | 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