Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.75% first-year return on $33,579 initial cash invested.
5.75%
Cash On Cash
8.04%
Cap Rate
1.28
DSCR
$1,470
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,309
Mortgage P&I
57%
$836
Property Taxes
2%
$34
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7316 Southeastern Ave, Indianapolis, IN 46239 | $1,295 | 2 | 1 | 984 | 0.3 mi |
6012 Castleford Dr, Indianapolis, IN 46203 | $1,225 | 2 | 1 | 945 | 1.2 mi |
5809 Tupelo Ct, Indianapolis, IN 46239 | $1,600 | 2 | 2 | 1032 | 1.3 mi |
1626 S Ritter Ave, Indianapolis, IN 46203 | $1,450 | 3 | 1 | 1056 | 2.3 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