Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.2% first-year return on $20,790 initial cash invested.
11.2%
Cash On Cash
9.42%
Cap Rate
1.48
DSCR
$1,180
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,180
Total Expenses
$986
Mortgage P&I
44%
$524
Property Taxes
10%
$120
Home Insurance
3%
$35
PManagement
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1919 Houston St, Indianapolis, IN 46218 | $850 | 1 | 1 | 0.6 mi | |
2631 Station St, Indianapolis, IN 46218 | $595 | 1 | 1 | 0.7 mi | |
1338 N Parker Ave, Indianapolis, IN 46201 | $1,000 | 1 | 1 | 1 mi | |
1727 N Tacoma Ave, Indianapolis, IN 46218 | $950 | 1 | 1 | 1566 | 0.8 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