Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.28% first-year return on $18,879 initial cash invested.
13.28%
Cash On Cash
9.6%
Cap Rate
1.59
DSCR
$1,160
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,160
Total Expenses
$951
Mortgage P&I
39%
$452
Property Taxes
14%
$165
Home Insurance
3%
$32
PManagement
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1215 W 30th St, Indianapolis, IN 46208 | $875 | 2 | 1 | 1738 | 0.3 mi |
3537 N Capitol Ave, Indianapolis, IN 46208 | $1,025 | 2 | 1 | 1969 | 1.4 mi |
2137 N Dexter St, Indianapolis, IN 46202 | $1,295 | 2 | 1 | 1728 | 1.2 mi |
1025 W 35th St, Indianapolis, IN 46208 | $1,250 | 2 | 1 | 1616 | 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