Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.79% first-year return on $23,100 initial cash invested.
35.79%
Cash On Cash
14.48%
Cap Rate
2.45
DSCR
$1,920
Rent
$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,231
Mortgage P&I
28%
$542
Property Taxes
8%
$152
Home Insurance
2%
$38
PManagement
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1222 S Talbott St, Indianapolis, IN 46225 | $1,075 | 4 | 1 | 0.4 mi | |
23 E Raymond St, Indianapolis, IN 46225 | $950 | 4 | 1 | 0.6 mi | |
623 Orange St N, # A, Indianapolis, IN 46203 | $2,299 | 4 | 1 | 2260 | 0.6 mi |
1852 Singleton St, Indianapolis, IN 46203 | $3,000 | 4 | 3 | 3276 | 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