Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.97% first-year return on $10,479 initial cash invested.
43.97%
Cash On Cash
16.4%
Cap Rate
2.71
DSCR
$910
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,479
Downpayment
20%
$9,980
Closing costs
1%
$499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$910
Total Expenses
$526
Mortgage P&I
28%
$252
Property Taxes
2%
$18
Home Insurance
2%
$18
PManagement
10%
$91
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2451 Wheeler St, Indianapolis, IN 46218 | $950 | 1 | 1 | 600 | 1.2 mi |
3302 N Chester Ave, Indianapolis, IN 46218 | $800 | 1 | 1 | 0.6 mi | |
3369 N Chester Ave, Indianapolis, IN 46218 | $800 | 1 | 1 | 0.6 mi | |
4016 E 34th St, Indianapolis, IN 46218 | $800 | 1 | 1 | 0.7 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