Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.62% first-year return on $12,579 initial cash invested.
26.62%
Cash On Cash
12.34%
Cap Rate
2.1
DSCR
$890
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,579
Downpayment
20%
$11,980
Closing costs
1%
$599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$890
Total Expenses
$611
Mortgage P&I
33%
$293
Property Taxes
8%
$67
Home Insurance
2%
$21
PManagement
10%
$89
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2002 1/2 Shelby St, Indianapolis, IN 46203 | $675 | 1 | 1 | 400 | 0.3 mi |
2338 Calhoun St, Indianapolis, IN 46203 | $699 | 1 | 1 | 504 | 0.7 mi |
2340 Calhoun St, Indianapolis, IN 46203 | $699 | 1 | 1 | 504 | 0.8 mi |
1707 E Tabor St, Unit 1709, Indianapolis, IN 46203 | $795 | 1 | 1 | 545 | 0.5 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