Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.02% first-year return on $14,700 initial cash invested.
27.02%
Cash On Cash
12.79%
Cap Rate
2.06
DSCR
$1,030
Rent
$331
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
6.7%
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
$1,030
Total Expenses
$699
Mortgage P&I
35%
$363
Property Taxes
4%
$43
Home Insurance
2%
$24
PManagement
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1838 N Grove Ave, Wichita, KS 67214 | $895 | 3 | 1 | 1020 | 0.5 mi |
1735 N Chautauqua St, Wichita, KS 67214 | $845 | 3 | 1 | 1034 | 0.4 mi |
1651 N Kenmar Dr, Wichita, KS 67208 | $1,400 | 3 | 1 | 1000 | 1 mi |
2649 N Estelle St, Wichita, KS 67219 | $1,100 | 3 | 1 | 1008 | 0.9 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