Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8% first-year return on $17,850 initial cash invested.
8%
Cash On Cash
8.39%
Cap Rate
1.37
DSCR
$800
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$800
Total Expenses
$681
Mortgage P&I
54%
$435
Property Taxes
1%
$8
Home Insurance
4%
$30
PManagement
10%
$80
CapEx
5%
$40
Vacancy
6%
$48
Maintenance
5%
$40
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1832 N Spruce St, Wichita, KS 67214 | $800 | 2 | 1 | 720 | 0.5 mi |
1617 N Grove St, Wichita, KS 67214 | $945 | 2 | 1 | 720 | 0.7 mi |
2043 N Minnesota St, Wichita, KS 67214 | $750 | 2 | 1 | 712 | 0.7 mi |
1631 N Hydraulic St, Wichita, KS 67214 | $800 | 2 | 1 | 720 | 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