Unlock all features! Tap here to upgrade
12144 Admirals Landing Blvd, Indianapolis, IN 46236
3 beds • 4 baths • 3932 sqft
$496,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.4% first-year return on $104k initial cash invested.
-11.4%
Cash On Cash
4.27%
Cap Rate
0.68
DSCR
$3,095
Rent
-$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,095 income − $4,085 expenses = $990 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,280
Closing costs
1%
$4,964
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,095
Total Expenses
$4,085
Mortgage P&I
84%
$2,601
Property Taxes
14%
$436
Home Insurance
6%
$178
HOA
2%
$64
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0