Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.33% first-year return on $17,850 initial cash invested.
23.33%
Cash On Cash
11.75%
Cap Rate
1.96
DSCR
$1,190
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,190
Total Expenses
$843
Mortgage P&I
36%
$425
Property Taxes
7%
$78
Home Insurance
3%
$30
PManagement
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1223 W 26th St, Indianapolis, IN 46208 | $1,095 | 3 | 1 | 928 | 0.3 mi |
2119 White Ave, Indianapolis, IN 46202 | $1,250 | 3 | 1 | 920 | 0.5 mi |
327 W 26th St, Indianapolis, IN 46208 | $1,099 | 3 | 1 | 1000 | 0.8 mi |
942 W 33rd St, Indianapolis, IN 46208 | $950 | 3 | 1 | 1008 | 0.8 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