Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.71% first-year return on $15,750 initial cash invested.
21.71%
Cash On Cash
11.63%
Cap Rate
1.87
DSCR
$1,060
Rent
$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.8%
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
$1,060
Total Expenses
$775
Mortgage P&I
37%
$389
Property Taxes
8%
$84
Home Insurance
2%
$26
PManagement
10%
$106
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1445 W Lee St, Indianapolis, IN 46221 | $875 | 2 | 1 | 1512 | 2.4 mi |
1447 Lee St, Indianapolis, IN 46221 | $900 | 2 | 1 | 1512 | 2.4 mi |
2715 S Moreland Ave, Indianapolis, IN 46241 | $999 | 2 | 1 | 1176 | 0.7 mi |
3050 S Roena St, Indianapolis, IN 46241 | $1,474 | 2 | 2 | 1425 | 0.6 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