Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.95% first-year return on $11,550 initial cash invested.
43.95%
Cash On Cash
16.25%
Cap Rate
2.76
DSCR
$1,040
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,550
Downpayment
20%
$11,000
Closing costs
1%
$550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,040
Total Expenses
$617
Mortgage P&I
26%
$270
Property Taxes
6%
$58
Home Insurance
2%
$19
HOA
0%
$0
Property Management
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1338 N Volutsia Ave, Wichita, KS 67214 | $1,100 | 3 | 1 | 960 | 0.8 mi |
1522 N Estelle Ave, Wichita, KS 67214 | $1,200 | 3 | 1 | 960 | 1 mi |
1517 N Piatt Ave, Wichita, KS 67214 | $950 | 3 | 1 | 948 | 1 mi |
1217 N Lorraine Ave, Wichita, KS 67214 | $949 | 3 | 1 | 936 | 0.8 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