REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
808 S Ash St, Wichita, KS 67211
$101,9002 beds • 1 baths • 882 sqft

This property might be a fair Long-Term investment with a projected 2.92% first-year return on $21,399 initial cash invested.

Cash On Cash
2.92%
Cap Rate
7.51%
Rent
$886
Cashflow
$52
Rent Confidence:  High
Annual
$10,632
Median
$875
Avg
$886
Samples
25
Financing

Purchase Price  $102k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $21,399
Downpayment  $20,380
Closing costs  $1,019
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $886
Total Expenses  $834
Mortgage P&I  $542
Property Taxes  $62
Home Insurance  $0
PManagement  $89
CapEx  $44
Vacancy  $53
Maintenance  $44
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11143 S Minneapolis Ave$850218710.3 mi
21119 S Lulu St$875218760.9 mi
31403 E Zimmerly St$795218741 mi
41031 S Ellis St$995218600.7 mi
51405 E Zimmerly St$850218741 mi
6828 S Green St$995218400.5 mi
7623 S Lulu St, # 1$725219001 mi
8751 S Pattie St, Unit Main$800219001 mi
91225 S Pattie St$750219101 mi
101324 S Ash St$875218290.7 mi
113421 E Gilbert St$900219001.4 mi
12617 S Rutan St$1495219001.3 mi
13602 S Yale St$895218881.7 mi
141146 S Ellis St$825218160.7 mi
15534 S Estelle St$900218160.8 mi
16202 N Ash St$995218641.7 mi
171421 S Hydraulic St$850218160.8 mi
181705 S Ida St$875218641.7 mi
191239 S Hydraulic St$975218000.6 mi
20335 S Lorraine St$725218391.4 mi
21208 N Ash St$750218561.7 mi
222343 E Rivera St$795217920.7 mi
231851 S Grove St$850219271.6 mi
241014 S Topeka Ave$920219042 mi
251821 S Grove St$895219421.5 mi