Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 68.88% first-year return on $7,770 initial cash invested.
68.88%
Cash On Cash
22.38%
Cap Rate
3.52
DSCR
$960
Rent
$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$37,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$7,770
Downpayment
20%
$7,400
Closing costs
1%
$370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$960
Total Expenses
$514
Mortgage P&I
20%
$196
Property Taxes
6%
$55
Home Insurance
1%
$13
PManagement
10%
$96
CapEx
5%
$48
Vacancy
6%
$58
Maintenance
5%
$48
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2043 Glenridge Dr, Indianapolis, IN 46218 | $750 | 2 | 1 | 678 | 1.1 mi |
2952 Adams St, Indianapolis, IN 46218 | $895 | 2 | 1 | 640 | 0.6 mi |
4012 E 30th St, Indianapolis, IN 46218 | $1,000 | 2 | 1 | 744 | 0 mi |
4008 E 30th St, Indianapolis, IN 46218 | $1,000 | 2 | 1 | 744 | 0 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