Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.57% first-year return on $18,039 initial cash invested.
15.57%
Cash On Cash
10.27%
Cap Rate
$1,060
Rent
$234
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$85,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,039
Downpayment
20%
$17,180
Closing costs
1%
$859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,060
Total Expenses
$826
Mortgage P&I
42%
$448
Property Taxes
7%
$72
Home Insurance
3%
$30
PManagement
10%
$106
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1135 Sharon Ave, Indianapolis, IN 46222 | $895 | 2 | 1 | 775 | 0 mi |
1418 N Rochester Ave, Indianapolis, IN 46222 | $895 | 2 | 1 | 800 | 0.7 mi |
3133 W Michigan St, Unit West, Indianapolis, IN 46222 | $980 | 2 | 1 | 744 | 0.7 mi |
3133 W Michigan St, Indianapolis, IN 46222 | $980 | 2 | 1 | 744 | 0.7 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