Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 52.71% first-year return on $16,779 initial cash invested.
52.71%
Cash On Cash
18.29%
Cap Rate
3.05
DSCR
$1,650
Rent
$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$913
Mortgage P&I
24%
$399
Property Taxes
4%
$58
Home Insurance
2%
$28
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1925 N Dexter St, Indianapolis, IN 46202 | $1,800 | 4 | 2 | 2590 | 0.4 mi |
3101 Medford Ave, Indianapolis, IN 46222 | $1,825 | 4 | 2 | 2673 | 1.4 mi |
1238 King Ave, Indianapolis, IN 46222 | $1,350 | 4 | 2 | 2240 | 1.3 mi |
733 W 31st St, Indianapolis, IN 46208 | $1,500 | 4 | 2 | 3206 | 1.1 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