Rental Property Investment Analysis
Investment metrics for 916 & 918 N Glendale St, Wichita, KS 67208
zillow
Duplex
📍 916 & 918 N Glendale St, Wichita, KS 67208
$88,500
🛏 3 bed
📐 1,486 sqft
44
/ 100
Deal Score
F
High Risk Investment
Grade F · 44/100
Monthly Cash Flow
+$5
After all expenses
Cap Rate
6.29%
Strong yield
Monthly Rent
$620/mo
Estimated
Total Expenses
$615/mo
All-in monthly
Cash-on-Cash
0.27%
Low return
Annual Cash Flow
$55
Per year
Break-Even Analysis
Break-Even Rent
$615 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property scores 44/100 — high risk despite a modest positive cash flow of +$5/mo. The low cap rate of 6.29% and weak overall returns suggest significant margin risk. Carefully verify all assumptions before proceeding.
Analysis Summary
This Duplex at 916 & 918 N Glendale St, Wichita, KS 67208 is listed at $88,500 with 3 bed / N/A bath and 1,486 sq ft.
The estimated monthly rent is $620, generating a modest positive monthly cash flow of +$5 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.29% and the cash-on-cash return is 0.27%. This deal received a score of 44/100 (Grade F: High Risk Investment).
More analyzed properties in Wichita
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