Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.64% first-year return on $12,579 initial cash invested.
42.64%
Cash On Cash
16.39%
Cap Rate
2.63
DSCR
$1,210
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,579
Downpayment
20%
$11,980
Closing costs
1%
$599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,210
Total Expenses
$763
Mortgage P&I
26%
$311
Property Taxes
10%
$117
Home Insurance
2%
$21
PManagement
10%
$121
CapEx
5%
$60
Vacancy
6%
$73
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
20 Neal Ave, Indianapolis, IN 46222 | $1,200 | 2 | 1 | 1362 | 0.4 mi |
2007 Westview Dr, Indianapolis, IN 46221 | $995 | 2 | 1.5 | 1379 | 1.4 mi |
1083 W Mccarty St, Indianapolis, IN 46221 | $1,100 | 2 | 1 | 1195 | 1.4 mi |
278 1/2 N Addison St, Indianapolis, IN 46222 | $760 | 2 | 1 | 1080 | 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