Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.38% first-year return on $51,450 initial cash invested.
-2.38%
Cash On Cash
5.85%
Cap Rate
1
DSCR
$1,960
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$2,062
Mortgage P&I
61%
$1,199
Property Taxes
14%
$267
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3557 N Inwood Ct, Wichita, KS 67226 | $1,995 | 4 | 3 | 2500 | 0.2 mi |
3530 N Governeour St, Wichita, KS 67226 | $1,850 | 4 | 3 | 2400 | 0.1 mi |
2901 N Parkwood Ln, Wichita, KS 67220 | $2,250 | 4 | 3 | 2632 | 1.3 mi |
2525 N Bleckley St, Wichita, KS 67220 | $1,800 | 4 | 3 | 2514 | 1.8 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