Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.22% first-year return on $18,900 initial cash invested.
2.22%
Cash On Cash
7.35%
Cap Rate
$800
Rent
$35
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$800
Total Expenses
$765
Mortgage P&I
60%
$476
Property Taxes
6%
$49
Home Insurance
4%
$32
PManagement
10%
$80
CapEx
5%
$40
Vacancy
6%
$48
Maintenance
5%
$40
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
909 N Harding Ave, Wichita, KS 67208 | $850 | 2 | 1 | 745 | 0.5 mi |
832 N Glendale Ave, Wichita, KS 67208 | $875 | 2 | 1 | 743 | 0.6 mi |
4320 E 8th St N, # 1, Wichita, KS 67208 | $750 | 2 | 1 | 757 | 0.4 mi |
4401 E Vesta Dr, Wichita, KS 67208 | $800 | 2 | 1 | 760 | 0.5 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