Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 49.77% first-year return on $14,490 initial cash invested.
49.77%
Cash On Cash
17.83%
Cap Rate
2.91
DSCR
$1,430
Rent
$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$69,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,490
Downpayment
20%
$13,800
Closing costs
1%
$690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,430
Total Expenses
$829
Mortgage P&I
25%
$352
Property Taxes
6%
$80
Home Insurance
2%
$24
PManagement
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
240 N Millwood St, Wichita, KS 67203 | $1,275 | 4 | 2 | 1562 | 0.1 mi |
3422 W 1st St N, Wichita, KS 67203 | $1,400 | 4 | 2 | 1600 | 1.2 mi |
156 N Athenian Ave, Wichita, KS 67203 | $1,495 | 4 | 1.5 | 1868 | 0.4 mi |
250 N Millwood St, Wichita, KS 67203 | $1,295 | 3 | 2 | 1456 | 0.1 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