REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 20.67% first-year return on $12,600 initial cash invested.

Cash On Cash
20.67%
Cap Rate
11.56%
Rent
$831
Cashflow
$217
Rent Confidence:  High
Annual
$9,972
Median
$825
Avg
$831
Samples
25
Financing

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

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

Total Income  $831
Total Expenses  $614
Mortgage P&I  $319
Property Taxes  $57
Home Insurance  $21
PManagement  $83
CapEx  $42
Vacancy  $50
Maintenance  $42
Other  $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
5942 N Dellrose Ave$875217460.7 mi
6825 Harding St$700217740.5 mi
71312 N Terrace Dr$750217051.5 mi
81028 N Pershing Ave$895217660.9 mi
91043 N Terrace Dr$950217681 mi
101115 Harding St, # 2$595216601 mi
111554 N Pinecrest Ave$950217001.9 mi
121139 N Terrace Dr$765217681.2 mi
131028 N Terrace Dr$950216541 mi
141153 N Terrace Dr$875217721.2 mi
151248 N Dellrose Ave$900217721.3 mi
16610 N Dellrose St$895218340.3 mi
17444 S Fountain St$750217501.9 mi
18128 S Glendale St$795218001 mi
191118 N Terrace Dr$795218001.1 mi
20857 N Glendale St, Apt 2$750216110.5 mi
211548 N Pinecrest St$700216721.9 mi
221541 N Old Manor Rd, # 1$695216601.9 mi
23918 N Dellrose$825218500.7 mi
24636 N Bluff Ave$1195218471 mi
25626 N Oliver St$950219000.3 mi