This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
999%
Cash On Cash
6.89%
Cap Rate
5.56
DSCR
$2,820
Rent
$1,671
Cashflow
Cash Flow
$2,820 income − $1,149 expenses = $1,671 cash flow
Investment Breakdown
|
Monthly Mortgage Payment
$397
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,820
Total Expenses
$1,149
Mortgage P&I
14%
$397
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
1%
$19
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2930 Saddlehorn Dr, Carmel, IN 46033 | $2,395 | 4 | 2.5 | 1926 | 0.2 mi |
346 Atherton Dr, Carmel, IN 46032 | $2,295 | 4 | 3 | 1800 | 2.7 mi |
499 W Main St, Carmel, IN 46032 | $3,800 | 4 | 2.5 | 1936 | 2.3 mi |
Projection Charts
Investment Value YoY