Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 50.79% first-year return on $12,285 initial cash invested.
50.79%
Cash On Cash
17.93%
Cap Rate
3.06
DSCR
$1,370
Rent
$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$58,500
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,285
Downpayment
20%
$11,700
Closing costs
1%
$585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$850
Mortgage P&I
21%
$286
Property Taxes
14%
$189
Home Insurance
1%
$20
PManagement
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
943 W 34th St, Indianapolis, IN 46208 | $995 | 3 | 1 | 1620 | 1.2 mi |
2029 N Goodlet Ave, Indianapolis, IN 46222 | $1,000 | 3 | 1 | 1650 | 1.3 mi |
2414 Indianapolis Ave, Indianapolis, IN 46208 | $1,100 | 3 | 1 | 1696 | 1.1 mi |
1629 Sharon Ave, Indianapolis, IN 46222 | $1,475 | 3 | 1 | 1480 | 1.3 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