Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.64% first-year return on $16,800 initial cash invested.
16.64%
Cash On Cash
10.2%
Cap Rate
1.71
DSCR
$1,010
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,010
Total Expenses
$777
Mortgage P&I
39%
$397
Property Taxes
9%
$90
Home Insurance
3%
$28
PManagement
10%
$101
CapEx
5%
$50
Vacancy
6%
$61
Maintenance
5%
$50
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3307 E 25th St, Indianapolis, IN 46218 | $1,000 | 2 | 1 | 1127 | 0.4 mi |
2962 N Olney St, Indianapolis, IN 46218 | $800 | 2 | 1 | 1140 | 0.8 mi |
2346 Coyner Ave, Indianapolis, IN 46218 | $950 | 2 | 1 | 1095 | 0.9 mi |
1132 N Oxford St, Indianapolis, IN 46201 | $1,050 | 2 | 1 | 1142 | 1.2 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