Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.37% first-year return on $14,700 initial cash invested.
10.37%
Cash On Cash
8.91%
Cap Rate
1.47
DSCR
$800
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$800
Total Expenses
$673
Mortgage P&I
44%
$353
Property Taxes
11%
$88
Home Insurance
3%
$24
PManagement
10%
$80
CapEx
5%
$40
Vacancy
6%
$48
Maintenance
5%
$40
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1504 N Gladstone Ave, Indianapolis, IN 46201 | $975 | 1 | 1 | 588 | 0.3 mi |
1502 N Gladstone Ave, Indianapolis, IN 46201 | $975 | 1 | 1 | 588 | 0.3 mi |
894 N Gladstone Ave, Indianapolis, IN 46201 | $775 | 1 | 1 | 580 | 0.7 mi |
1423 N Olney St, Indianapolis, IN 46201 | $950 | 1 | 1 | 600 | 0.2 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