REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
6419 W Shadow Lakes Ct, Wichita, KS 67205
$04 beds • 3 baths • 2737 sqft

This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.

Cash On Cash
999%
Cap Rate
999%
Rent
$1,850
Signal: High
Cashflow
$982
Financing

Purchase Price  $0
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $0
Downpayment  $0
Closing costs  $0
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,850
Total Expenses  $868
Property Taxes  $338
Home Insurance  $0
HOA  $50
PManagement  $185
CapEx  $92
Vacancy  $111
Maintenance  $92
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12502 N Watersedge St$22004328002.8 mi
29611 W Chartwell St$19954326203.5 mi
39709 W Greenspoint St$20254324003.6 mi
41918 N Floyd St$18954322223 mi
53550 N Tyler Ct, # 1$295043.533002.5 mi
69702 W Britton St$230043.524103.6 mi
78642 W 16th Ct N$1900433.6 mi
83454 N Lake Ridge Ct$18505326001.5 mi
91509 N Brunswick St$175042.520003.4 mi
103444 N Lake Ridge Ct$18505324541.4 mi
111231 N Denmark Ave$180042.520954.1 mi
128810 W Meadow Park$19955324002.4 mi
131414 N Murray Ct$16504221134.6 mi
143458 N Lake Ridge Ct$18505321001.5 mi
15749 N Country Acres Ave$17954221385.1 mi
163508 N Clarence St$17003324244.7 mi
178121 W Aberdeen St$18955322003.5 mi
184060 N Reed Ave$9294.1 mi
194127 W Zoo Blvd$16955323504.4 mi
206814 W White Pne$15954213552.1 mi
216816 W White Pne$15954213552.1 mi
226828 W White Pne$15954213552.1 mi
236826 W White Pne$15954213552.1 mi
2410932 W 37th St N$15004218224.7 mi
25801 S Atherton$18954219045.3 mi