Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.24% first-year return on $18,900 initial cash invested.
23.24%
Cash On Cash
11.81%
Cap Rate
1.98
DSCR
$1,460
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,094
Mortgage P&I
31%
$447
Property Taxes
16%
$235
Home Insurance
2%
$32
PManagement
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
166 N Routiers Ave, Indianapolis, IN 46219 | $1,495 | 3 | 1 | 1080 | 0.4 mi |
1002 Hathaway Dr, Indianapolis, IN 46229 | $1,505 | 3 | 1 | 1116 | 0.9 mi |
121 S Wittfield St, Indianapolis, IN 46229 | $1,500 | 3 | 1 | 950 | 0.2 mi |
9175 Hibben Ave, Indianapolis, IN 46229 | $1,370 | 3 | 1.5 | 1079 | 0.1 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