Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 75.76% first-year return on $7,350 initial cash invested.
75.76%
Cash On Cash
23.49%
Cap Rate
3.94
DSCR
$940
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$35,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$7,350
Downpayment
20%
$7,000
Closing costs
1%
$350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$940
Total Expenses
$476
Mortgage P&I
19%
$174
Property Taxes
5%
$46
Home Insurance
1%
$12
PManagement
10%
$94
CapEx
5%
$47
Vacancy
6%
$56
Maintenance
5%
$47
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2522 Adams St, Indianapolis, IN 46218 | $925 | 2 | 1 | 728 | 0.9 mi |
1521 N Tacoma Ave, Indianapolis, IN 46201 | $999 | 2 | 1 | 784 | 0.4 mi |
918 N Kealing Ave, Indianapolis, IN 46201 | $795 | 2 | 1 | 686 | 1 mi |
1730 N Colorado Ave, Indianapolis, IN 46218 | $1,000 | 2 | 1 | 840 | 0.9 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