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

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
2809 E Shadybrook Ln, Wichita, KS 67214
$0 • 2 beds • 1 baths • 720 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
$782
Cashflow
$548
Rent Confidence:  High
Annual
$9,384
Median
$795
Avg
$783
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  $782
Total Expenses  $234
Property Taxes  4% $31
Home Insurance  0% $0
PManagement  10% $78
CapEx  5% $39
Vacancy  6% $47
Maintenance  5% $39
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11815 N Lorraine Ave, Unit LORRAINE2$625217000.6 mi
22043 N Minnesota St$750217121 mi
32238 N Estelle Ave$795217680.3 mi
42238 N Estelle St$795217680.3 mi
51717 N Vassar Ave, Apt 204$795217401 mi
61717 N Vassar Ave, Apt 110$750217401 mi
71717 N Vassar Ave, Apt 105$795217401 mi
81717 N Vassar Ave, Apt 201$750217401 mi
91717 N Vassar Ave, Apt 305$750217401 mi
102216 N Minneapolis St$750216951 mi
112250 N Estelle St$775217810.4 mi
122416 E Audrey St, Unit 2418$675217770.5 mi
132057 N Minneapolis St$795217551.1 mi
141748 N Hillside St, Apt 103$895217750.8 mi
151748 N Hillside St, Apt 201$795217750.8 mi
161748 N Hillside St, Apt 205$795217750.8 mi
171748 N Hillside St, Apt 405$950217750.8 mi
181748 N Hillside St, Apt 305$750217750.8 mi
191521 N Hillside St$650217631.2 mi
201600 N Poplar Ave$745216721.1 mi
211821 N Minnesota Ave$800217821.1 mi
221652 N Erie St$795216440.9 mi
232358 N Volutsia St$800218400.5 mi
241748 N Hillside St, Apt 401$895218320.8 mi
251748 N Hillside St, Apt 107$895218320.8 mi

Projections