Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 39.52% first-year return on $10,294 initial cash invested.
39.52%
Cash On Cash
15.67%
Cap Rate
2.49
DSCR
$890
Rent
$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$49,019
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,294
Downpayment
20%
$9,804
Closing costs
1%
$490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$890
Total Expenses
$551
Mortgage P&I
29%
$257
Property Taxes
5%
$47
Home Insurance
2%
$17
PManagement
10%
$89
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1551 N Holyoke Ave, Wichita, KS 67208 | $650 | 2 | 1 | 1035 | 0.8 mi |
1711 N Floberta Rd, Wichita, KS 67208 | $975 | 2 | 1 | 1085 | 0.3 mi |
1733 N Holyoke Ave, Wichita, KS 67208 | $825 | 2 | 1 | 1000 | 0.8 mi |
1039 N Dellrose Ave, Wichita, KS 67208 | $975 | 2 | 1 | 1064 | 0.9 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