Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.73% first-year return on $14,700 initial cash invested.
20.73%
Cash On Cash
11.47%
Cap Rate
$990
Rent
$254
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$990
Total Expenses
$736
Mortgage P&I
37%
$365
Property Taxes
9%
$89
Home Insurance
2%
$24
PManagement
10%
$99
CapEx
5%
$50
Vacancy
6%
$59
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3371 Arthington Blvd, Indianapolis, IN 46218 | $1,000 | 2 | 1 | 756 | 0.4 mi |
2035 Kildare Ave, Indianapolis, IN 46218 | $1,000 | 2 | 1 | 720 | 1.3 mi |
4012 E 30th St, Indianapolis, IN 46218 | $1,000 | 2 | 1 | 744 | 0.8 mi |
4008 E 30th St, Indianapolis, IN 46218 | $1,000 | 2 | 1 | 744 | 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