Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.17% first-year return on $10,500 initial cash invested.
34.17%
Cash On Cash
14.45%
Cap Rate
2.39
DSCR
$1,020
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,020
Total Expenses
$721
Mortgage P&I
25%
$252
Property Taxes
18%
$186
Home Insurance
2%
$18
PManagement
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
936 N Dearborn St, Indianapolis, IN 46201 | $1,250 | 2 | 1 | 816 | 0.7 mi |
1730 N Colorado Ave, Indianapolis, IN 46218 | $1,000 | 2 | 1 | 840 | 0.4 mi |
2620 E 17th St, Indianapolis, IN 46218 | $850 | 2 | 1 | 800 | 0.8 mi |
951 N Kealing Ave, Indianapolis, IN 46201 | $1,025 | 2 | 1 | 850 | 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