Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.02% first-year return on $17,850 initial cash invested.
18.02%
Cash On Cash
10.74%
Cap Rate
1.77
DSCR
$1,270
Rent
$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$84,999
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$1,002
Mortgage P&I
34%
$429
Property Taxes
17%
$212
Home Insurance
2%
$30
PManagement
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3965 N Meridian St, Apt 5B, Indianapolis, IN 46208 | $1,395 | 2 | 2 | 1161 | 0.5 mi |
3965 N Meridian St, Indianapolis, IN 46208 | $1,395 | 2 | 2 | 1161 | 0.5 mi |
3627 N Capitol Ave, Indianapolis, IN 46208 | $975 | 2 | 1 | 1344 | 0 mi |
323 W 40th St, Indianapolis, IN 46208 | $1,195 | 2 | 2 | 1100 | 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