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 $12,579 initial cash invested.
10.49%
Cash On Cash
8.83%
Cap Rate
1.47
DSCR
$630
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,579
Downpayment
20%
$11,980
Closing costs
1%
$599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$630
Total Expenses
$520
Mortgage P&I
47%
$299
Property Taxes
6%
$35
Home Insurance
3%
$21
PManagement
10%
$63
CapEx
5%
$32
Vacancy
6%
$38
Maintenance
5%
$32
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1607 S Martinson St, Wichita, KS 67213 | $575 | 1 | 1 | 650 | 0.7 mi |
2022 S Main St, Wichita, KS 67213 | $625 | 1 | 1 | 690 | 0.6 mi |
1255 S Main St, Wichita, KS 67213 | $500 | 1 | 1 | 640 | 0.6 mi |
321 E Kinkaid St, Wichita, KS 67211 | $750 | 1 | 1 | 650 | 0.9 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