Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 68.67% first-year return on $12,600 initial cash invested.
68.67%
Cash On Cash
21.74%
Cap Rate
3.7
DSCR
$1,440
Rent
$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
6.2%
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
$1,440
Total Expenses
$719
Mortgage P&I
20%
$294
Property Taxes
2%
$30
Home Insurance
1%
$21
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
718 E 57th St S, Wichita, KS 67216 | $995 | 3 | 2 | 1378 | 0.6 mi |
5345 S Mosley St, Wichita, KS 67216 | $1,595 | 3 | 2 | 1323 | 0.8 mi |
524 E Campus St, Wichita, KS 67216 | $1,500 | 3 | 2 | 1226 | 0.5 mi |
500 W 50th St S, Wichita, KS 67217 | $1,500 | 3 | 2 | 1200 | 0.8 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