REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
603 N Baehr St, Wichita, KS 67212
$99,000 • 2 beds • 1 baths • 700 sqft

This property looks like a bad Long-Term investment with a projected -0.98% first-year return on $20,790 initial cash invested.

Cash On Cash
-0.98%
Cap Rate
6.67%
Rent
$800
Signal: Med.
Cashflow
-$17
Financing
Purchase Price  $99,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $20,790
Downpayment  $19,800
Closing costs  $990
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $800
Total Expenses  $817
Mortgage P&I  $527
Property Taxes  $47
Home Insurance  $35
PManagement  $80
CapEx  $40
Vacancy  $48
Maintenance  $40
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1509 N Doris St$875216800.5 mi
2523 N Florence St$750217400.5 mi
3529 N Florence St$795217400.5 mi
4851 N Gilda St$745217201.3 mi
54246 W Saint Louis Ave$695216400.5 mi
64248 W Newell St$875217680.5 mi
74242 W Newell St$875217680.5 mi
84250 W Newell St$845217680.5 mi
94204 W Newell St$845217680.5 mi
10543 N Mount Carmel Ave$850217201.6 mi
112803 W Elm St, Unit 1$750217022 mi
123725 W 1st Ct N, Unit 1$775217501.3 mi
133725 W 1st Ct N, # 1$775217501.3 mi
14532 N Gordon St$895217202 mi
15739 N Doris St$900217920.6 mi
16326 N Meridian Ave$900217122.4 mi
17524 S Saint Paul St$525217082.5 mi
18625 N Clara St$800215920.4 mi
19563 S All Hallows St$825216822.5 mi
20507 N Saint Paul St$695216561.9 mi
21501 S Chase St$750216722.4 mi
22311 N Flora St$895218081 mi
235406 W 3rd St N$1045218200.8 mi
24316 S Saint Paul St$750216722.4 mi
256716 W Par Ln$775217502 mi