Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.98% first-year return on $17,178 initial cash invested.
35.98%
Cash On Cash
14.58%
Cap Rate
2.42
DSCR
$1,350
Rent
$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$81,800
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,178
Downpayment
20%
$16,360
Closing costs
1%
$818
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$835
Mortgage P&I
30%
$411
Property Taxes
4%
$52
Home Insurance
1%
$20
PManagement
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1841 S Main St, Wichita, KS 67213 | $1,395 | 4 | 2 | 1996 | 1.2 mi |
520 S Osage St, Wichita, KS 67213 | $1,800 | 4 | 3 | 2000 | 0.7 mi |
1002 W University Ave, Wichita, KS 67213 | $2,200 | 4 | 2 | 0.8 mi | |
1527 S Water St, Wichita, KS 67213 | $1,400 | 4 | 2 | 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