Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.75% first-year return on $19,530 initial cash invested.
14.75%
Cash On Cash
9.81%
Cap Rate
1.62
DSCR
$1,040
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$93,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,530
Downpayment
20%
$18,600
Closing costs
1%
$930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,040
Total Expenses
$800
Mortgage P&I
45%
$468
Property Taxes
3%
$29
Home Insurance
3%
$33
PManagement
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2217 Saint Paul St, Indianapolis, IN 46203 | $1,099 | 2 | 1 | 680 | 0.4 mi |
2648 E Bradbury Ave, Indianapolis, IN 46203 | $999 | 2 | 1 | 700 | 0.8 mi |
1814 Dawson St, Indianapolis, IN 46203 | $700 | 2 | 1 | 725 | 0.3 mi |
1635 Lawton Ave, Indianapolis, IN 46203 | $875 | 2 | 1 | 624 | 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