Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.73% first-year return on $19,089 initial cash invested.
7.73%
Cash On Cash
8.55%
Cap Rate
$1,000
Rent
$123
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$90,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,089
Downpayment
20%
$18,180
Closing costs
1%
$909
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,000
Total Expenses
$877
Mortgage P&I
48%
$475
Property Taxes
11%
$110
Home Insurance
3%
$32
PManagement
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
822 N Denny St, Indianapolis, IN 46201 | $1,250 | 2 | 1 | 1100 | 0.5 mi |
623 N Gladstone Ave, Indianapolis, IN 46201 | $850 | 2 | 1 | 1224 | 0.6 mi |
10 S Bradley Ave, Indianapolis, IN 46201 | $900 | 2 | 1 | 1300 | 0.4 mi |
440 N Grant Ave, Indianapolis, IN 46201 | $1,095 | 2 | 1 | 1014 | 0.5 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