2321 Rostock Ct Indianapolis, IN 46229
3bd, 2.5ba | 2,008sqft | Built in 2004
Expand
Initial Investment
$121,699
List Price: $119,900
Purchase Price
$119,900
Down Payment
100%
Rent
$1,295

Total Return
$45,731
Annualized Return
7.5%
Cap Rate
7.6%
Gross Yield
13.0%
Cash Flow
$8,612
Appreciation
0.9%
Gross Yield
13.0%
 
Cap Rate
7.6%
 
Cash on Cash
7.1%
 
Ann. Return
7.5%
in 5 years
Initial Investment
$121,699
Purchase Price
$119,900
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$0
Est. Immediate Costs will become known during the transaction process when the inspection report comes in.
Total Return
$45,731
Appreciation
0.9%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $8,612 $9,271 $9,972 $11,665
Monthly $718 $773 $831 $972
Property Value in 2024
$125,412
Loan Balance
$0
Disposition Fees
-$4,389

Sale Proceeds
$121,023

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $46,407
$773/mo
$101,370
$845/mo
$239,505
$998/mo
$425,905
$1,183/mo
Cumulative Appreciation Gain $5,512
$25,487
$75,488
$142,685
Equity Build Up $119,900
$119,900
$119,900
$119,900
Total Investment Value $171,819
$246,757
$434,893
$688,490