Wichita, KS โ€” Rental Investment Analysis

๐Ÿ”ดWEAKโ€” appreciation play only

Cap Rate

3.8%

Below average

Monthly Cash Flow

-$525

After all expenses

Price-to-Rent

14.9

Investor-friendly

DSCR

0.59

Fails

๐Ÿ“Š Key Metrics

Median Home Price
$247,366
Average Rent (3BR)
$1,420/mo
Price-to-Rent Ratio
14.9(good)
1% Rule
0.56%(fails โ€” need 1%+)
Cash-on-Cash Return
-11.3%
Vacancy Rate
8.0%

๐Ÿ“ˆ Market Strength

Assumptions Used

20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance

Customize these numbers โ†’

๐Ÿ“ˆ Population Movement (Tax Year 2021โ†’2022)

Net Migration

-343 households

SHRINKING

Total Inflow

3,574

households moved in

Avg Income (New Residents)

$57,197

per household

Where they're coming from:

1.Butler, KS864 households ยท avg $61,654
2.Harvey, KS332 households ยท avg $47,967
3.Johnson, KS223 households ยท avg $76,399
4.Cowley, KS170 households ยท avg $34,712
5.Maricopa, AZ133 households ยท avg $55,617

Where residents are leaving to:

1.Butler, KS991 households
2.Johnson, KS360 households
3.Harvey, KS305 households
4.Jackson, MO181 households
5.Cowley, KS161 households

๐Ÿ’ก Net outflow may indicate weakening demand โ€” but can mean lower prices and higher cap rates.

๐Ÿ˜๏ธ Best Zip Codes in Wichita for Investors

67214
Cap Rate: 10.5%Cash Flow: +$321/mo$93,554
67213
Cap Rate: 8.8%Cash Flow: +$242/mo$122,275
67211
Cap Rate: 8.3%Cash Flow: +$201/mo$123,499

All Zip Codes in Wichita

ZipCap RateCash FlowHome PriceRent (3BR)DSCR
6721410.5%+$321$93,554$1,160/mo1.64
672138.8%+$242$122,275$1,300/mo1.37
672118.3%+$201$123,499$1,260/mo1.31
672167.2%+$94$134,456$1,220/mo1.13
672176.7%+$45$163,655$1,400/mo1.05
672186.3%-$15$153,163$1,240/mo0.98
672086.1%-$46$180,897$1,430/mo0.95
672036.0%-$51$165,765$1,300/mo0.94
672155.8%-$119$262,220$2,010/mo0.91
672124.5%-$383$239,298$1,500/mo0.70
672044.5%-$318$198,019$1,240/mo0.70
672353.8%-$773$359,226$2,010/mo0.60
672073.8%-$519$240,115$1,340/mo0.59
672093.7%-$566$256,778$1,420/mo0.59
672053.7%-$811$364,895$2,010/mo0.58
672203.7%-$552$247,366$1,360/mo0.58
672103.6%-$525$223,876$1,200/mo0.56
672233.4%-$837$334,758$1,730/mo0.53
672023.2%-$756$284,931$1,420/mo0.50
672263.1%-$882$326,823$1,610/mo0.49
672302.8%-$1,296$436,911$2,010/mo0.44
672062.4%-$1,202$364,484$1,530/mo0.38
672271.9%-$1,844$490,182$1,780/mo0.29
672281.8%-$1,850$480,102$1,690/mo0.28
672321.7%-$1,765$454,085$1,580/mo0.27