• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
946 S Broadmoor Ave, Wichita, KS 67207
$218,3003 beds • 3 baths • 2450 sqft

This property looks like a bad Long-Term investment with a projected -4.84% first-year return on $45,843 initial cash invested.

Cash On Cash
-4.84%
Cap Rate
5.8%
Rent
$1,573
Cashflow
-$185
Rent Confidence:  High
Annual
$18,876
Median
$1,575
Avg
$1,538
Samples
25
Financing

Purchase Price  $218k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $45,843
Downpayment  20% $43,660
Closing costs  1% $2,183
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,573
Total Expenses  $1,758
Mortgage P&I  74% $1,162
Property Taxes  12% $187
Home Insurance  0% $0
PManagement  10% $157
CapEx  5% $79
Vacancy  6% $94
Maintenance  5% $79
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11102 Longford$16503326961.2 mi
2547 S Lightner Dr$15503326002 mi
31022 S Capri Ln$124532.523401 mi
473 S Mission Rd$210032.526761.4 mi
58241 E Bluestem Ct$21003319661.4 mi
6244 N Live Oak Ln$18953319442.1 mi
78643 E Cherry Creek Ct$179532.521342 mi
8702 Fabrique St$13453221611.4 mi
99808 E Boston Cir$165032.519002.2 mi
108503 E Cherry Creek Dr$13003220912 mi
111620 S Longford Ln, Apt 401$10453219921.3 mi
128509 E Arthur Cir$16004324001.3 mi
131028 S Dalton Dr$17504323501.2 mi
148302 E Bayley St$16503218000.9 mi
151116 S Barlow St$18954322800.8 mi
161825 S Beech$11003218962.1 mi
17726 S Fabrique Dr$99531.520001.3 mi
181029 S Woodlawn Blvd$105031.519331.2 mi
192122 S White Oak Cir$12753217341.7 mi
201223 S Governeour Rd$13953216000.8 mi
21933 S Apache Dr$13453215130.8 mi
22224 N Live Oak Ln$200042.524682 mi
239230 E Barron Cir$157532.513991.7 mi
248002 E Morningside St$15503215821.5 mi
258115 E Mockingbird St$15953215661.4 mi

Projections