Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.05% first-year return on $16,779 initial cash invested.
38.05%
Cash On Cash
15.15%
Cap Rate
2.53
DSCR
$1,570
Rent
$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,038
Mortgage P&I
25%
$399
Property Taxes
13%
$204
Home Insurance
2%
$28
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1501 W 25th St, Indianapolis, IN 46208 | $1,800 | 3 | 2 | 2398 | 0.1 mi |
1019 W 35th St, Indianapolis, IN 46208 | $1,395 | 3 | 1.5 | 3140 | 1.1 mi |
1525 W 22nd St, Indianapolis, IN 46202 | $1,500 | 3 | 2 | 0.4 mi | |
2349 N Capitol Ave, Indianapolis, IN 46208 | $2,350 | 3 | 2 | 3671 | 1.4 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