Rental Property Investment Analysis
Investment metrics for 2613 N Madison Ave, Wichita, KS 67219
zillow
Single Family Residence
📍 2613 N Madison Ave, Wichita, KS 67219
$103,900
🛏 6 bed
🚿 2 bath
📐 1,545 sqft
59
/ 100
Deal Score
D
Weak Investment
Grade D · 59/100
Monthly Cash Flow
+$72
After all expenses
Cap Rate
7.06%
Strong yield
Monthly Rent
$727/mo
Estimated
Total Expenses
$655/mo
All-in monthly
Cash-on-Cash
3.62%
Low return
Annual Cash Flow
$866
Per year
Break-Even Analysis
Break-Even Rent
$655 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a weak rental investment (59/100). The modest positive monthly cash flow of +$72/mo offers limited upside. A lower purchase price or stronger rent would be needed to improve returns.
Analysis Summary
This Single Family Residence at 2613 N Madison Ave, Wichita, KS 67219 is listed at $103,900 with 6 bed / 2 bath and 1,545 sq ft.
The estimated monthly rent is $727, generating a modest positive monthly cash flow of +$72 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 7.06% and the cash-on-cash return is 3.62%. This deal received a score of 59/100 (Grade D: Weak Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk