Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.63% first-year return on $19,929 initial cash invested.
14.63%
Cash On Cash
9.76%
Cap Rate
1.64
DSCR
$1,150
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$907
Mortgage P&I
41%
$471
Property Taxes
9%
$103
Home Insurance
3%
$33
PManagement
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3605 N Sadlier Dr, Indianapolis, IN 46226 | $1,096 | 2 | 1 | 780 | 0 mi |
4841 Barlow Dr, Lawrence, IN 46226 | $1,300 | 2 | 1 | 744 | 1.8 mi |
4430 N Longworth Ave, Indianapolis, IN 46226 | $1,195 | 2 | 1 | 816 | 1.1 mi |
3208 N Bolton Ave, Indianapolis, IN 46218 | $850 | 2 | 1 | 810 | 1.7 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