Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 57.37% first-year return on $10,500 initial cash invested.
57.37%
Cash On Cash
19.22%
Cap Rate
3.27
DSCR
$1,080
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,080
Total Expenses
$578
Mortgage P&I
23%
$245
Property Taxes
3%
$34
Home Insurance
2%
$18
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1138 N Piatt Ave, Wichita, KS 67214 | $1,000 | 3 | 1 | 1068 | 0.5 mi |
817 N Poplar St, Wichita, KS 67214 | $925 | 3 | 1 | 1102 | 0.1 mi |
1258 N Volutsia Ave, Wichita, KS 67214 | $1,100 | 3 | 1 | 1070 | 0.5 mi |
2214 E Random Rd, Wichita, KS 67214 | $825 | 3 | 1 | 1032 | 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