Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.71% first-year return on $19,950 initial cash invested.
13.71%
Cash On Cash
9.78%
Cap Rate
1.59
DSCR
$1,190
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,190
Total Expenses
$962
Mortgage P&I
41%
$486
Property Taxes
11%
$133
Home Insurance
3%
$33
PManagement
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
539 Elpyco St, Wichita, KS 67218 | $1,150 | 3 | 1 | 1267 | 0.1 mi |
615 N Pinecrest St, Wichita, KS 67208 | $1,095 | 3 | 1 | 1365 | 1.3 mi |
5813 E 2nd St N, Wichita, KS 67208 | $1,600 | 3 | 1 | 1250 | 1.1 mi |
329 S Belmont St, Wichita, KS 67218 | $1,300 | 3 | 1 | 1600 | 0.5 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