Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.35% first-year return on $13,650 initial cash invested.
32.35%
Cash On Cash
13.72%
Cap Rate
2.34
DSCR
$1,140
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,140
Total Expenses
$772
Mortgage P&I
28%
$318
Property Taxes
12%
$135
Home Insurance
2%
$23
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 |
|---|---|---|---|---|---|
614 N Colorado Ave, Indianapolis, IN 46201 | $1,200 | 2 | 2 | 1736 | 0.1 mi |
504 N Dequincy St, Indianapolis, IN 46201 | $950 | 2 | 1.5 | 2268 | 0.5 mi |
1138 Shannon Ave, Indianapolis, IN 46201 | $1,500 | 2 | 1 | 1892 | 0.5 mi |
629 Carlyle Pl, Indianapolis, IN 46201 | $1,250 | 2 | 1 | 1873 | 0.4 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