Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.44% first-year return on $34,020 initial cash invested.
4.44%
Cash On Cash
7.36%
Cap Rate
1.25
DSCR
$1,500
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,020
Downpayment
20%
$32,400
Closing costs
1%
$1,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,374
Mortgage P&I
53%
$793
Property Taxes
9%
$134
Home Insurance
4%
$57
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1440 Fairmount St, Wichita, KS 67208 | $1,500 | 4 | 2 | 2150 | 1.1 mi |
3225 Chatfield Pl, Wichita, KS 67208 | $2,200 | 4 | 2 | 1906 | 0.4 mi |
207 S Erie Ave, Wichita, KS 67211 | $1,450 | 4 | 2 | 1925 | 0.7 mi |
215 S Green St, Wichita, KS 67211 | $1,350 | 4 | 2 | 1811 | 0.7 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