Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.51% first-year return on $19,950 initial cash invested.
12.51%
Cash On Cash
9.42%
Cap Rate
1.53
DSCR
$1,040
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,040
Total Expenses
$832
Mortgage P&I
47%
$486
Property Taxes
4%
$43
Home Insurance
3%
$33
PManagement
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1138 N Piatt Ave, Wichita, KS 67214 | $1,000 | 3 | 1 | 1068 | 0.3 mi |
817 N Poplar St, Wichita, KS 67214 | $925 | 3 | 1 | 1102 | 0.2 mi |
1258 N Volutsia Ave, Wichita, KS 67214 | $1,100 | 3 | 1 | 1070 | 0.6 mi |
1431 N Volutsia Ave, Wichita, KS 67214 | $1,100 | 3 | 1 | 1098 | 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