REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

603 N Baehr St, Wichita, KS 67212

2 beds • 1 baths • 700 sqft

Email

This property might be a fair Long-Term investment with a projected 1.96% first-year return on $20,790 initial cash invested.

1.96%

Cash On Cash

7.33%

Cap Rate

1.15

DSCR

$870

Rent

$34

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$99,000

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$20,790

Downpayment

20%

$19,800

Closing costs

1%

$990

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$870

Total Expenses

$836

Mortgage P&I

61%

$527

Property Taxes

5%

$47

Home Insurance

4%

$35

PManagement

10%

$87

CapEx

5%

$44

Vacancy

6%

$52

Maintenance

5%

$44

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis