Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.49% first-year return on $17,850 initial cash invested.
10.49%
Cash On Cash
8.85%
Cap Rate
1.47
DSCR
$880
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$880
Total Expenses
$724
Mortgage P&I
49%
$427
Property Taxes
5%
$47
Home Insurance
2%
$21
PManagement
10%
$88
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 |
|---|---|---|---|---|---|
4401 E Vesta Dr, Wichita, KS 67208 | $850 | 2 | 1 | 760 | 0.4 mi |
1239 N Dellrose Ave, Wichita, KS 67208 | $900 | 2 | 1 | 731 | 0.7 mi |
4114 E Vesta Dr, Wichita, KS 67208 | $895 | 2 | 1 | 786 | 0.6 mi |
1438 N Battin St, Wichita, KS 67208 | $950 | 2 | 1 | 800 | 0.4 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