Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.55% first-year return on $15,750 initial cash invested.
22.55%
Cash On Cash
11.78%
Cap Rate
1.89
DSCR
$1,020
Rent
$296
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,020
Total Expenses
$724
Mortgage P&I
38%
$389
Property Taxes
4%
$44
Home Insurance
3%
$26
PManagement
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1932 N Parker Ave, Indianapolis, IN 46218 | $1,195 | 2 | 1 | 1200 | 0.5 mi |
2624 E 17th St, Indianapolis, IN 46218 | $1,200 | 2 | 1 | 1192 | 0.9 mi |
3307 E 25th St, Indianapolis, IN 46218 | $1,000 | 2 | 1 | 1127 | 0.4 mi |
2962 N Olney St, Indianapolis, IN 46218 | $800 | 2 | 1 | 1140 | 0.8 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