Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.73% first-year return on $15,750 initial cash invested.
11.73%
Cash On Cash
9.39%
Cap Rate
1.52
DSCR
$920
Rent
$154
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$920
Total Expenses
$766
Mortgage P&I
42%
$387
Property Taxes
12%
$114
Home Insurance
3%
$26
PManagement
10%
$92
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2861 S Roena St, Apt C, Indianapolis, IN 46241 | $1,100 | 1 | 1 | 850 | 0.5 mi |
832 Waldemere Ave, Indianapolis, IN 46241 | $675 | 1 | 1 | 800 | 2.6 mi |
1304 Phillips Dr, Apt 2, Indianapolis, IN 46241 | $699 | 1 | 1 | 750 | 1.7 mi |
270 N Addison St, Apt 1, Indianapolis, IN 46222 | $850 | 1 | 1 | 800 | 3.2 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