Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.91% first-year return on $18,879 initial cash invested.
5.91%
Cash On Cash
8.16%
Cap Rate
1.28
DSCR
$850
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$850
Total Expenses
$757
Mortgage P&I
56%
$476
Property Taxes
3%
$29
Home Insurance
4%
$32
PManagement
10%
$85
CapEx
5%
$42
Vacancy
6%
$51
Maintenance
5%
$42
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2314 Indianapolis Ave, Indianapolis, IN 46208 | $800 | 1 | 1 | 550 | 0.9 mi |
3150 Boulevard Pl, Indianapolis, IN 46208 | $897 | 1 | 1 | 712 | 0.2 mi |
3043 N Pennsylvania St, Unit A, Indianapolis, IN 46205 | $1,250 | 1 | 1 | 700 | 0.8 mi |
621 W 30th St, Indianapolis, IN 46208 | $725 | 1 | 1 | 800 | 0.3 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