Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.29% first-year return on $11,277 initial cash invested.
41.29%
Cash On Cash
16%
Cap Rate
2.67
DSCR
$1,200
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$53,700
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,277
Downpayment
20%
$10,740
Closing costs
1%
$537
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,200
Total Expenses
$812
Mortgage P&I
22%
$268
Property Taxes
18%
$213
Home Insurance
2%
$19
PManagement
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1202 N Belleview Pl, Indianapolis, IN 46222 | $1,145 | 3 | 1 | 1095 | 0.7 mi |
1202 N Belleview Plz, Indianapolis, IN 46222 | $1,145 | 3 | 1 | 1095 | 0.7 mi |
1736 N Somerset Ave, Indianapolis, IN 46222 | $1,385 | 3 | 1 | 1302 | 0.7 mi |
1634 N Goodlet Ave, Indianapolis, IN 46222 | $1,294 | 3 | 1 | 1053 | 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