Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.35% first-year return on $18,879 initial cash invested.
17.35%
Cash On Cash
10.71%
Cap Rate
1.7
DSCR
$1,150
Rent
$273
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$877
Mortgage P&I
41%
$471
Property Taxes
6%
$74
Home Insurance
3%
$32
PManagement
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2009 Calhoun St, Indianapolis, IN 46203 | $950 | 2 | 1 | 1488 | 0.6 mi |
2002 Shelby St, Indianapolis, IN 46203 | $950 | 2 | 1 | 1536 | 1.2 mi |
2356 Shelby St, Indianapolis, IN 46203 | $1,350 | 2 | 1 | 1545 | 1 mi |
1604 E Legrande Ave, Indianapolis, IN 46203 | $975 | 2 | 1 | 1279 | 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