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

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
412 N Edwards Ave, Wichita, KS 67203
$0 • 2 beds • 1 baths • 666 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
$863
Cashflow
$574
Rent Confidence:  High
Annual
$10,356
Median
$850
Avg
$863
Samples
25
Financing
Purchase Price  $0
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $0
Downpayment  0% $0
Closing costs  0% $0
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $863
Total Expenses  $289
Property Taxes  8% $65
Home Insurance  0% $0
PManagement  10% $86
CapEx  5% $43
Vacancy  6% $52
Maintenance  5% $43
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1507 N Saint Paul St$695216560.3 mi
2326 N Meridian Ave$900217120.3 mi
3501 S Chase St$750216721.2 mi
4532 N Gordon St$895217200.3 mi
52803 W Elm St, Unit 1$750217020.7 mi
62233 W Douglas Ave$850217060.8 mi
7543 N Mount Carmel Ave$850217200.6 mi
8436 N Gordon St$975217560.1 mi
91710 W 2nd St N$1050216201.1 mi
10405 N Edwards Ave$795215760.1 mi
11236 S St Clair Ave$900217201.1 mi
123000 W Kellogg Dr, # 100$1195217001.7 mi
132922 W 2nd St N$900217790.4 mi
14403 N Athenian Ave$745215700.6 mi
15410 S Gordon St$750217501.1 mi
161716 W Maple Apt St, Apt 1$800216001.5 mi
173725 W 1st Ct N, # 1$775217501.3 mi
183725 W 1st Ct N, Unit 1$775217501.3 mi
19537 N Richmond Ave$875218160.3 mi
20512 N Mount Carmel Ave$750218000.5 mi
212611 W Newell St$875218160.3 mi
221520 W 2nd St N$995217581.3 mi
23523 N Florence St$750217401.7 mi
24529 N Florence St$795217401.7 mi
25125 S Clarence St$1195217841 mi

Projections