REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2437 Ethel Ave, Indianapolis, IN 46208

2 beds • 1 baths • 1649 sqft

Email

This property could be a profitable Long-Term investment with a projected 25.57% first-year return on $16,800 initial cash invested.

25.57%

Cash On Cash

12.5%

Cap Rate

2.01

DSCR

$1,210

Rent

$358

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

6.7%

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

$1,210

Total Expenses

$852

Mortgage P&I

34%

$415

Property Taxes

8%

$95

Home Insurance

2%

$28

PManagement

10%

$121

CapEx

5%

$60

Vacancy

6%

$73

Maintenance

5%

$60

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

2137 N Dexter St, Indianapolis, IN 46202

$1,295

2

1

1728

1 mi

1215 W 30th St, Indianapolis, IN 46208

$875

2

1

1738

0.9 mi

836 W 26th St, Indianapolis, IN 46208

$1,100

2

1

0.3 mi

2165 N Dexter St, Indianapolis, IN 46202

$1,275

2

1

1300

1 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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis