Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.55% first-year return on $20,895 initial cash invested.
6.55%
Cash On Cash
8.32%
Cap Rate
1.31
DSCR
$1,010
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,500
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,895
Downpayment
20%
$19,900
Closing costs
1%
$995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,010
Total Expenses
$896
Mortgage P&I
52%
$526
Property Taxes
7%
$73
Home Insurance
3%
$35
PManagement
10%
$101
CapEx
5%
$50
Vacancy
6%
$61
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5614 Oliver Ave, Indianapolis, IN 46241 | $1,000 | 2 | 1 | 750 | 0.3 mi |
851 S Biltmore Ave, Indianapolis, IN 46241 | $840 | 2 | 1 | 720 | 0.1 mi |
5564 Oliver Ave, Indianapolis, IN 46241 | $895 | 2 | 1 | 700 | 0.3 mi |
5907 W Morris St, Indianapolis, IN 46241 | $900 | 2 | 1 | 704 | 0.6 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