Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.42% first-year return on $11,130 initial cash invested.
26.42%
Cash On Cash
12.63%
Cap Rate
2.04
DSCR
$780
Rent
$245
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$53,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,130
Downpayment
20%
$10,600
Closing costs
1%
$530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$780
Total Expenses
$535
Mortgage P&I
35%
$274
Property Taxes
5%
$39
Home Insurance
2%
$19
PManagement
10%
$78
CapEx
5%
$39
Vacancy
6%
$47
Maintenance
5%
$39
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2208 E Shadybrook Ln, Wichita, KS 67214 | $925 | 2 | 1 | 825 | 0.1 mi |
2307 E Shadybrook Ln, Wichita, KS 67214 | $950 | 2 | 1 | 824 | 0.2 mi |
1822 N Kansas Ave, Wichita, KS 67214 | $750 | 2 | 1 | 800 | 0.4 mi |
2358 N Volutsia St, Wichita, KS 67219 | $800 | 2 | 1 | 840 | 0.6 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