Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.33% first-year return on $15,708 initial cash invested.
18.33%
Cash On Cash
10.57%
Cap Rate
1.76
DSCR
$870
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$74,800
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,708
Downpayment
20%
$14,960
Closing costs
1%
$748
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$870
Total Expenses
$630
Mortgage P&I
43%
$375
Property Taxes
1%
$9
Home Insurance
2%
$19
PManagement
10%
$87
CapEx
5%
$44
Vacancy
6%
$52
Maintenance
5%
$44
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2614 N Payne Ave, Wichita, KS 67204 | $995 | 2 | 1 | 825 | 0.7 mi |
1515 W Arizona Ave, Wichita, KS 67203 | $1,200 | 2 | 1 | 781 | 1.6 mi |
1825 N Park Pl, # 1, Wichita, KS 67203 | $750 | 2 | 1 | 808 | 1.6 mi |
1637 N Salina Ave, Wichita, KS 67203 | $1,000 | 2 | 1 | 780 | 1.9 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