Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.8% first-year return on $15,750 initial cash invested.
20.8%
Cash On Cash
11.52%
Cap Rate
1.85
DSCR
$1,150
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$877
Mortgage P&I
34%
$389
Property Taxes
14%
$162
Home Insurance
2%
$26
PManagement
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1027 N Tibbs Ave, Indianapolis, IN 46222 | $1,295 | 2 | 1 | 1728 | 0.6 mi |
20 Neal Ave, Indianapolis, IN 46222 | $1,200 | 2 | 1 | 1362 | 1.2 mi |
1413 N Concord St, Indianapolis, IN 46222 | $999 | 2 | 1 | 1940 | 1 mi |
534 N Alton Ave, Indianapolis, IN 46222 | $925 | 2 | 1 | 0.3 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