Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.66% first-year return on $20,580 initial cash invested.
5.66%
Cash On Cash
7.78%
Cap Rate
1.29
DSCR
$900
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$98,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,580
Downpayment
20%
$19,600
Closing costs
1%
$980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$900
Total Expenses
$803
Mortgage P&I
55%
$493
Property Taxes
5%
$42
Home Insurance
4%
$34
PManagement
10%
$90
CapEx
5%
$45
Vacancy
6%
$54
Maintenance
5%
$45
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1701 N Floberta Rd, Wichita, KS 67208 | $975 | 2 | 1 | 844 | 0.3 mi |
1457 N Old Manor Rd, # 1, Wichita, KS 67208 | $925 | 2 | 1 | 900 | 0.6 mi |
1111 N Pershing Ave, Wichita, KS 67208 | $795 | 2 | 1 | 867 | 0.8 mi |
1002 N Parkwood Ln, Wichita, KS 67208 | $975 | 2 | 1 | 886 | 1.1 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