Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.76% first-year return on $18,375 initial cash invested.
11.76%
Cash On Cash
9.46%
Cap Rate
1.53
DSCR
$1,150
Rent
$180
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$87,500
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,375
Downpayment
20%
$17,500
Closing costs
1%
$875
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$970
Mortgage P&I
39%
$452
Property Taxes
16%
$187
Home Insurance
3%
$31
PManagement
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
318 Barton Ave, Indianapolis, IN 46241 | $1,025 | 2 | 1 | 1884 | 2 mi |
1439 S Meridian St, Indianapolis, IN 46225 | $1,395 | 2 | 1 | 2016 | 2 mi |
164 W Arizona St, Indianapolis, IN 46225 | $1,500 | 2 | 1 | 1780 | 1.8 mi |
1445 W Lee St, Indianapolis, IN 46221 | $875 | 2 | 1 | 1512 | 0.4 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