• 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 -6.86% first-year return on $45,843 initial cash invested.

Cash On Cash
-6.86%
Cap Rate
5.35%
Rent
$1,470
Cashflow
-$262
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  $1,470
Total Expenses  $1,732
Mortgage P&I  79% $1,162
Property Taxes  13% $187
Home Insurance  0% $0
PManagement  10% $147
CapEx  5% $74
Vacancy  6% $88
Maintenance  5% $74
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections