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

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
412 N Estelle Ave, Wichita, KS 67214
$0 • 2 beds • 1 baths • 816 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
$846
Cashflow
$593
Rent Confidence:  High
Annual
$10,152
Median
$799
Avg
$846
Samples
25
Financing
Purchase Price  $0
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $0
Downpayment  0% $0
Closing costs  0% $0
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $846
Total Expenses  $253
Property Taxes  4% $33
Home Insurance  0% $0
PManagement  10% $85
CapEx  5% $42
Vacancy  6% $51
Maintenance  5% $42
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1145 N Ash St, Apt 2$645218000.8 mi
2208 N Ash St$750218560.7 mi
32020 E Murdock St$895217820.9 mi
4343 S Vassar St$975218121.5 mi
5202 N Ash St$995218640.8 mi
62314 E 2nd St N$875218860.4 mi
7534 S Estelle St$900218161.6 mi
8335 S Lorraine St$725218391.3 mi
91121 N Hydraulic St$799218101.7 mi
101127 N New York Ave$750218101.8 mi
111129 N New York Ave$799218101.8 mi
12636 N Bluff Ave$1195218471.4 mi
131147 N Poplar Ave$795217681.3 mi
14623 N Poplar St$775217200.5 mi
151249 N Minnesota Ave$890218501.7 mi
162804 E 13th St N$675218501.8 mi
17317 S Chautauqua Ave$725217501.2 mi
183612 E 2nd St N, # N2$750219001 mi
19601 S Holyoke St$925217821.8 mi
201312 N Chautauqua Ave$795217681.6 mi
21612 N Grove St$950219580.5 mi
22808 N Belmont Ave$850217621.8 mi
23256 N Estelle St$1145219750.3 mi
24802 N Minnesota St$850217141 mi
252517 E 12th St N$725217401.5 mi

Projections