Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.59% first-year return on $16,779 initial cash invested.
12.59%
Cash On Cash
9.43%
Cap Rate
1.56
DSCR
$990
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$990
Total Expenses
$814
Mortgage P&I
41%
$402
Property Taxes
13%
$126
Home Insurance
3%
$28
PManagement
10%
$99
CapEx
5%
$50
Vacancy
6%
$59
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5903 W Morris St, Indianapolis, IN 46241 | $900 | 2 | 1 | 704 | 1.3 mi |
1020 Waldemere Ave, Indianapolis, IN 46241 | $950 | 2 | 1 | 600 | 1.3 mi |
5907 W Morris St, Indianapolis, IN 46241 | $900 | 2 | 1 | 704 | 1.3 mi |
851 S Biltmore Ave, Indianapolis, IN 46241 | $840 | 2 | 1 | 720 | 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