Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.14% first-year return on $16,800 initial cash invested.
7.14%
Cash On Cash
8.12%
Cap Rate
1.36
DSCR
$830
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.4%
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
$830
Total Expenses
$730
Mortgage P&I
48%
$399
Property Taxes
10%
$86
Home Insurance
3%
$28
PManagement
10%
$83
CapEx
5%
$42
Vacancy
6%
$50
Maintenance
5%
$42
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2314 Indianapolis Ave, Indianapolis, IN 46208 | $800 | 1 | 1 | 550 | 0.8 mi |
3116 N Harding St, Indianapolis, IN 46208 | $695 | 1 | 1 | 624 | 0.7 mi |
1364 W 22nd St, Indianapolis, IN 46202 | $700 | 1 | 1 | 663 | 0.4 mi |
542 W 29th St, Indianapolis, IN 46208 | $850 | 1 | 1 | 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