Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.83% first-year return on $24,570 initial cash invested.
-2.83%
Cash On Cash
5.96%
Cap Rate
0.98
DSCR
$870
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,570
Downpayment
20%
$23,400
Closing costs
1%
$1,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$870
Total Expenses
$928
Mortgage P&I
68%
$595
Property Taxes
7%
$65
Home Insurance
5%
$41
PManagement
10%
$87
CapEx
5%
$44
Vacancy
6%
$52
Maintenance
5%
$44
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
726 S Apache Dr, Wichita, KS 67207 | $945 | 2 | 1 | 787 | 0.3 mi |
6144 E Boston St, Wichita, KS 67218 | $850 | 2 | 1 | 750 | 0.7 mi |
616 Eastridge St E, Wichita, KS 67207 | $815 | 2 | 1 | 792 | 0.2 mi |
740 S Hunter St, Wichita, KS 67207 | $615 | 2 | 1 | 715 | 0 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