Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.71% first-year return on $24,570 initial cash invested.
-1.71%
Cash On Cash
6.21%
Cap Rate
1.02
DSCR
$900
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$900 income − $935 expenses = $35 out of pocket
Investment Breakdown
|
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
$900
Total Expenses
$935
Mortgage P&I
66%
$595
Property Taxes
7%
$65
Home Insurance
5%
$41
HOA
0%
$0
Property Management
10%
$90
CapEx
5%
$45
Vacancy
6%
$54
Maintenance
5%
$45
Other
0%
$0
Loading map...
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 |
4909 E Gilbert St, Wichita, KS 67218 | $900 | 2 | 1 | 758 | 1 mi |
750 S Drury Ln, Wichita, KS 67207 | $1,100 | 2 | 1 | 821 | 0.2 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