Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 46.84% first-year return on $15,960 initial cash invested.
46.84%
Cash On Cash
17.35%
Cap Rate
2.78
DSCR
$1,620
Rent
$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$76,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,960
Downpayment
20%
$15,200
Closing costs
1%
$760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$997
Mortgage P&I
24%
$395
Property Taxes
10%
$154
Home Insurance
2%
$27
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3750 Graceland Ave, Indianapolis, IN 46208 | $1,850 | 4 | 2 | 2100 | 1.1 mi |
1150 W 30th St, Indianapolis, IN 46208 | $1,000 | 3 | 3 | 2000 | 0.3 mi |
445 W 25th St, Indianapolis, IN 46208 | $2,000 | 4 | 2 | 1500 | 1 mi |
3106 N Harding St, Indianapolis, IN 46208 | $1,700 | 4 | 2 | 1296 | 0.5 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