Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.74% first-year return on $20,979 initial cash invested.
0.74%
Cash On Cash
6.67%
Cap Rate
1.13
DSCR
$990
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$990
Total Expenses
$977
Mortgage P&I
50%
$492
Property Taxes
19%
$192
Home Insurance
4%
$35
PManagement
10%
$99
CapEx
5%
$50
Vacancy
6%
$59
Maintenance
5%
$50
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5903 W Morris St, Indianapolis, IN 46241 | $900 | 2 | 1 | 704 | 1 mi |
350 S Roena St, Unit 1, Indianapolis, IN 46241 | $1,000 | 2 | 1 | 768 | 0.6 mi |
816 S Taft Ave, Indianapolis, IN 46241 | $900 | 2 | 1 | 800 | 0.4 mi |
1340 S Glen Arm Rd, Indianapolis, IN 46241 | $1,250 | 2 | 1 | 764 | 1.7 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