Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.14% first-year return on $16,800 initial cash invested.
23.14%
Cash On Cash
11.94%
Cap Rate
$1,090
Rent
$324
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,090
Total Expenses
$766
Mortgage P&I
38%
$418
Property Taxes
3%
$38
Home Insurance
3%
$28
PManagement
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1959 N Ritter Ave, Indianapolis, IN 46218 | $995 | 2 | 1 | 896 | 0.7 mi |
4725 E 16th St, Indianapolis, IN 46201 | $1,190 | 2 | 1 | 936 | 0.3 mi |
1461 N Gladstone Ave, Indianapolis, IN 46201 | $995 | 2 | 1 | 916 | 0.6 mi |
1461 N Gladstone Ave, Unit 1, Indianapolis, IN 46201 | $995 | 2 | 1 | 916 | 0.7 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