Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.17% first-year return on $19,320 initial cash invested.
13.17%
Cash On Cash
9.53%
Cap Rate
1.58
DSCR
$1,140
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$92,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,320
Downpayment
20%
$18,400
Closing costs
1%
$920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,140
Total Expenses
$928
Mortgage P&I
41%
$462
Property Taxes
12%
$138
Home Insurance
3%
$32
PManagement
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3437 N Colorado Ave, Indianapolis, IN 46218 | $1,400 | 2 | 1 | 1796 | 0.3 mi |
3910 E 34th St, Indianapolis, IN 46218 | $1,500 | 2 | 1 | 1780 | 0.7 mi |
3539 N Euclid Ave, Indianapolis, IN 46218 | $1,150 | 2 | 1 | 1672 | 0.3 mi |
4011 E 34th St, Indianapolis, IN 46218 | $1,200 | 2 | 1 | 1700 | 0.6 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