Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.08% first-year return on $19,950 initial cash invested.
14.08%
Cash On Cash
9.63%
Cap Rate
1.63
DSCR
$1,200
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,200
Total Expenses
$966
Mortgage P&I
39%
$468
Property Taxes
13%
$153
Home Insurance
3%
$33
PManagement
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2805 Boulevard Pl, Unit 2, Indianapolis, IN 46208 | $999 | 2 | 1 | 2171 | 1.5 mi |
342 Harvard Pl, Indianapolis, IN 46208 | $1,300 | 2 | 1 | 2199 | 1.4 mi |
1265 Burdsal Pkwy, Indianapolis, IN 46208 | $1,300 | 2 | 1 | 1600 | 1 mi |
2805 Boulevard Pl, Unit 1, Indianapolis, IN 46208 | $1,050 | 2 | 1 | 2310 | 1.5 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