Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.52% first-year return on $18,879 initial cash invested.
12.52%
Cash On Cash
9.29%
Cap Rate
1.57
DSCR
$1,130
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.3%
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
$1,130
Total Expenses
$933
Mortgage P&I
39%
$443
Property Taxes
15%
$165
Home Insurance
3%
$32
PManagement
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2313 Magnolia Pl, Indianapolis, IN 46219 | $1,050 | 2 | 1 | 1096 | 1.1 mi |
2811 N Hawthorne Ln, Indianapolis, IN 46218 | $899 | 2 | 1 | 968 | 0.8 mi |
3518 N Layman Ave, Indianapolis, IN 46218 | $1,300 | 2 | 1 | 948 | 0.6 mi |
4649 E Richardt Ave, Indianapolis, IN 46226 | $1,199 | 2 | 1 | 990 | 1.8 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