Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.6% first-year return on $13,650 initial cash invested.
35.6%
Cash On Cash
14.64%
Cap Rate
2.36
DSCR
$1,040
Rent
$405
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,040
Total Expenses
$635
Mortgage P&I
32%
$336
Property Taxes
1%
$6
Home Insurance
2%
$23
PManagement
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1128 S Denny St, Indianapolis, IN 46203 | $1,250 | 2 | 1 | 720 | 0.6 mi |
3825 Spann Ave, Indianapolis, IN 46203 | $1,075 | 2 | 1 | 720 | 0.9 mi |
5819 Greenfield Ave, Indianapolis, IN 46219 | $1,050 | 2 | 1 | 725 | 1.4 mi |
4104 Brookville Rd, Indianapolis, IN 46201 | $1,150 | 2 | 1 | 744 | 1.2 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