Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.1% first-year return on $16,779 initial cash invested.
19.1%
Cash On Cash
10.87%
Cap Rate
1.81
DSCR
$1,160
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,160
Total Expenses
$893
Mortgage P&I
34%
$399
Property Taxes
14%
$164
Home Insurance
2%
$28
PManagement
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1439 S Meridian St, Indianapolis, IN 46225 | $1,395 | 2 | 1 | 2016 | 2 mi |
1445 W Lee St, Indianapolis, IN 46221 | $875 | 2 | 1 | 1512 | 0.5 mi |
1315 Shepard St, Indianapolis, IN 46221 | $795 | 2 | 1 | 0.3 mi | |
1310 S Sheffield Ave, Indianapolis, IN 46221 | $800 | 2 | 1 | 0.3 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