• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
5001 E Elm St, Wichita, KS 67208
$60,0002 beds • 1 baths • 715 sqft

This property could be a profitable Long-Term investment with a projected 19.24% first-year return on $12,600 initial cash invested.

Cash On Cash
19.24%
Cap Rate
11.22%
Rent
$809
Cashflow
$202
Rent Confidence:  High
Annual
$9,708
Median
$850
Avg
$809
Samples
25
Financing

Purchase Price  $60,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $12,600
Downpayment  20% $12,000
Closing costs  1% $600
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $809
Total Expenses  $607
Mortgage P&I  39% $319
Property Taxes  7% $57
Home Insurance  3% $21
PManagement  10% $81
CapEx  5% $40
Vacancy  6% $49
Maintenance  5% $40
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1648 N Harding Ave$850217150.2 mi
2918 N Pershing Ave$875217200.7 mi
3848 N Belmont Ave, # 1$725217130.8 mi
4850 N Belmont Ave, Unit 1$775217130.9 mi
5832 N Glendale Ave$875217430.5 mi
6909 N Harding Ave$850217450.6 mi
7942 N Dellrose Ave$875217460.7 mi
85406 E Pine St$1080216720.5 mi
9825 Harding St$700217740.5 mi
104320 E 8th St N, # 1$750217570.8 mi
11808 N Belmont Ave$850217620.8 mi
121312 N Terrace Dr$750217051.5 mi
13851 N Old Manor Rd$945217760.6 mi
141028 N Pershing Ave$895217660.9 mi
15800 N Battin St$850218000.4 mi
161043 N Terrace Dr$950217681 mi
171115 Harding St, # 2$595216601 mi
181122 N Glendale St$500216601 mi
191123 Harding St$600216601 mi
201123 Harding St, # 1$600216601 mi
211139 N Terrace Dr$765217681.2 mi
221028 N Terrace Dr$950216541 mi
231153 N Terrace Dr$875217721.2 mi
241248 N Dellrose Ave$900217721.3 mi
25615 N Old Manor Rd$850218380.3 mi

Projections