Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.28% first-year return on $17,829 initial cash invested.
36.28%
Cash On Cash
14.73%
Cap Rate
2.46
DSCR
$1,580
Rent
$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$84,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,829
Downpayment
20%
$16,980
Closing costs
1%
$849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,041
Mortgage P&I
27%
$424
Property Taxes
11%
$176
Home Insurance
2%
$30
PManagement
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2623 Indianapolis Ave, Indianapolis, IN 46208 | $1,495 | 3 | 2 | 2129 | 0.3 mi |
3132 Graceland Ave, Indianapolis, IN 46208 | $1,350 | 3 | 2 | 2145 | 0.5 mi |
3357 N Kenwood Ave, Indianapolis, IN 46208 | $2,300 | 3 | 2 | 2166 | 0.8 mi |
1130 Congress Ave, Indianapolis, IN 46208 | $1,450 | 3 | 2 | 2070 | 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