Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.4% first-year return on $21,000 initial cash invested.
6.4%
Cash On Cash
8.35%
Cap Rate
1.32
DSCR
$1,100
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,999
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,100
Total Expenses
$988
Mortgage P&I
48%
$529
Property Taxes
13%
$138
Home Insurance
3%
$35
PManagement
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5329 E Sutton St, Indianapolis, IN 46218 | $999 | 2 | 1 | 1440 | 0.1 mi |
5330 E 20th St, Indianapolis, IN 46218 | $1,285 | 2 | 1 | 1470 | 0.1 mi |
4505 E 21st St, Indianapolis, IN 46218 | $1,100 | 2 | 1 | 1440 | 0.9 mi |
5147 E 16th St, Indianapolis, IN 46218 | $1,500 | 2 | 1 | 1488 | 0.5 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