Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.14% first-year return on $18,480 initial cash invested.
17.14%
Cash On Cash
10.55%
Cap Rate
1.7
DSCR
$1,080
Rent
$264
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$88,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,480
Downpayment
20%
$17,600
Closing costs
1%
$880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,080
Total Expenses
$816
Mortgage P&I
42%
$456
Property Taxes
4%
$48
Home Insurance
3%
$31
PManagement
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1227 Harlan St, Indianapolis, IN 46203 | $1,395 | 2 | 1 | 925 | 0.4 mi |
1630 Iowa St, Indianapolis, IN 46203 | $1,150 | 2 | 1 | 900 | 0.9 mi |
1629 Spruce St, Indianapolis, IN 46203 | $750 | 2 | 1 | 900 | 0.9 mi |
1632 Orange St, Indianapolis, IN 46203 | $1,125 | 2 | 1 | 864 | 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