Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.86% first-year return on $16,800 initial cash invested.
35.86%
Cash On Cash
14.92%
Cap Rate
$1,500
Rent
$502
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$998
Mortgage P&I
28%
$418
Property Taxes
11%
$162
Home Insurance
2%
$28
PManagement
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
115 N Elder Ave, Indianapolis, IN 46222 | $1,350 | 4 | 1 | 1920 | 0.9 mi |
3119 W 10th St, Indianapolis, IN 46222 | $950 | 4 | 1 | 0.3 mi | |
954 N Pershing Ave, Indianapolis, IN 46222 | $895 | 4 | 1 | 0.4 mi | |
1101 Groff Ave, Indianapolis, IN 46222 | $950 | 4 | 1 | 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