Bank owned
8263 Birchwood Dr
Indianapolis, IN 46218 · Martindale-Brightwood
4 beds2 baths1,850 sqftBuilt 1918
List price
$95,000
Comps value $148,000· 34% under after repairs
78Strong
Estimated cash flow
$572/mo
At $95,000 with 20% down at 6.60%, this nets $572 a month. You would put in $23,850.
- Cash-on-cash
- 29%
- Cap rate
- 13.1%
- DSCR
- 2.18
- Voucher rent
- $1,736
Where each month's rent goes
- Mortgage$485
- Taxes$136
- Insurance$143
- Running costs$399
- You keep$572
Try different terms
Offer price$95,000
Down payment20% · $19,000
Interest rate6.60%
Payment standard 105% of FMR, this authority's rate
Repairs$2,000
Max offer to keep $300/mo: $136,500$41,500 of room