Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.58% first-year return on $15,687 initial cash invested.
34.58%
Cash On Cash
14.6%
Cap Rate
$1,260
Rent
$452
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$74,700
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,687
Downpayment
20%
$14,940
Closing costs
1%
$747
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,260
Total Expenses
$808
Mortgage P&I
31%
$394
Property Taxes
5%
$67
Home Insurance
2%
$19
PManagement
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
231 S Gordon St, Wichita, KS 67213 | $1,195 | 3 | 2 | 1352 | 0.6 mi |
715 S Vine St, Wichita, KS 67213 | $1,195 | 3 | 2 | 1295 | 0.5 mi |
2805 W 3rd St N, Wichita, KS 67203 | $1,295 | 3 | 2 | 1407 | 0.7 mi |
250 N Millwood St, Wichita, KS 67203 | $1,295 | 3 | 2 | 1456 | 0.4 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