REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
818 S Lorraine Ave, Wichita, KS 67211
$88,6001 beds • 1 baths • 758 sqft

This property might be a fair Long-Term investment with a projected 4.58% first-year return on $18,606 initial cash invested.

Cash On Cash
4.58%
Cap Rate
7.88%
Rent
$781
Cashflow
$71
Rent Confidence:  High
Annual
$9,372
Median
$795
Avg
$781
Samples
25
Financing

Purchase Price  $88,600
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $18,606
Downpayment  $17,720
Closing costs  $886
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $781
Total Expenses  $710
Mortgage P&I  $472
Property Taxes  $35
Home Insurance  $0
PManagement  $78
CapEx  $39
Vacancy  $47
Maintenance  $39
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13425 E English St, Apt 301$900118001.3 mi
23425 E English St, Apt 303$900118001.3 mi
33425 E English St, Apt 306$900118001.3 mi
43425 E English St, Apt 308$675118001.3 mi
5422 S Fountain St$700117201.3 mi
6135 S Minneapolis Ave, Apt 4$525117501.9 mi
74718 Arbor St$650117201.9 mi
84319 E Bayley St$625116841.2 mi
91350 S Lulu Ave$845116881.9 mi
103425 E English St, Apt 110$99511.58001.3 mi
113425 E English St, Apt 105$99511.58001.3 mi
123425 E English St, Apt 108$99511.58001.3 mi
133425 E English St, Apt 103$99511.58001.3 mi
143425 E English St, Apt 106$72511.58001.3 mi
153425 E English St, Apt 101$99511.58001.3 mi
16517 S Belmont St$895119001.3 mi
17627 S Hydraulic, # 1$595116501.6 mi
18435 S Oliver Ave$695116401.9 mi
19724 S Greenwood Ave$675116241.6 mi
203402 E Waterman St$850116001.2 mi
21111 S Estelle St$625116161.5 mi
223408 E Waterman St$695116001.2 mi
233404 E Waterman St$495116001.2 mi
242717 E Orme St$795110.6 mi
253003 E Kellogg Dr$795110.7 mi