Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.15% first-year return on $16,590 initial cash invested.
29.15%
Cash On Cash
13%
Cap Rate
2.17
DSCR
$1,150
Rent
$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$747
Mortgage P&I
34%
$395
Property Taxes
2%
$24
Home Insurance
2%
$28
PManagement
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
230 N Estelle Ave, Wichita, KS 67214 | $1,195 | 3 | 2 | 1200 | 0.7 mi |
152 S Estelle St, Wichita, KS 67211 | $1,495 | 3 | 2 | 1210 | 1 mi |
1755 N Minnesota Ave, Wichita, KS 67214 | $1,150 | 3 | 2 | 1200 | 1.2 mi |
1761 N Minnesota Ave, Wichita, KS 67214 | $1,150 | 3 | 2 | 1200 | 1.2 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