• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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
$1,990
Cashflow
$1,084
Rent Confidence:  High
Annual
$23,880
Median
$1,850
Avg
$1,955
Samples
25
Financing

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

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

Total Income  $1,990
Total Expenses  $906
Property Taxes  17% $338
Home Insurance  0% $0
HOA  3% $50
PManagement  10% $199
CapEx  5% $100
Vacancy  6% $119
Maintenance  5% $100
Other  0% $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
39506 W Brookridge Cir$19004325123.4 mi
42110 N Westfield Cir$18754324733.6 mi
59709 W Greenspoint St$20254324003.6 mi
62530 N Parkdale St$22004325084.7 mi
73548 N Tyler Ct, # 1$295043.532002.5 mi
83550 N Tyler Ct, # 1$295043.533002.5 mi
99702 W Britton St$230043.524103.6 mi
101328 N Dougherty Ave$17504320764.2 mi
112938 N Wild Rose Ct$295043.544401.1 mi
123444 N Lake Ridge Ct$18505324541.4 mi
138810 W Meadow Park$18955324002.4 mi
144013 W Westport St$1300423.6 mi
1510116 W Briarwood Ave$14954222965.2 mi
163607 N Athenian St$18004221494.6 mi
174452 N Sandplum St$17954312262.6 mi
181414 N Murray Ct$16504221134.6 mi
193458 N Lake Ridge Ct$18505321001.5 mi
20749 N Country Acres Ave$17954221385.1 mi
21865 N Country Acres Ave$16504220274.9 mi
223443 N Valerie St$18955321362.4 mi
231455 N Brunswick St$150032.525823.5 mi
241670 N Wood Dr$18005324004 mi
251422 N Brunswick St$150032.525823.6 mi

Projections