Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.08% first-year return on $14,700 initial cash invested.
16.08%
Cash On Cash
10.42%
Cap Rate
$850
Rent
$197
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$850
Total Expenses
$653
Mortgage P&I
43%
$369
Property Taxes
5%
$40
Home Insurance
3%
$24
PManagement
10%
$85
CapEx
5%
$42
Vacancy
6%
$51
Maintenance
5%
$42
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
612 N Grove St, Wichita, KS 67214 | $950 | 2 | 1 | 958 | 1 mi |
1338 N Volutsia Ave, Wichita, KS 67214 | $1,210 | 2 | 1 | 960 | 1.1 mi |
1055 N Spruce St, Wichita, KS 67214 | $950 | 2 | 1 | 1024 | 0.7 mi |
2314 E 2nd St N, Wichita, KS 67214 | $875 | 2 | 1 | 886 | 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