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 Mid-Term investment with a projected -2.12% first-year return on $122k initial cash invested.
-2.12%
Cash On Cash
6.22%
Cap Rate
0.99
DSCR
$4,642
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,642 income − $4,858 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,280
Closing costs
1%
$4,964
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,642
Total Expenses
$4,858
Mortgage P&I
56%
$2,601
Property Taxes
9%
$436
Home Insurance
4%
$178
HOA
1%
$64
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511