Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies

Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal


Real Estate Classifieds
Reviews & Feedback
Updated over 4 years ago on . Most recent reply

Searching for a market, duplex in Indianapolis.
Hi there,
I live in South Bay of Bay Area where I have a difficult time finding multi-unit properties that come anywhere close to 1% (most are <0.5%). After listening to the podcast 301, I figured it might be better to get started in an area with greater supply. Here's my first analysis. What do you think?
My rent estimates are based on rentdata.org
1149 W 30th St, Indianapolis, IN 46208 | MLS #21690508
Duplex, near downtown (potentially airbnb, main goal long-term rental)
Property Value | $25,000.00 |
Down Payment % | 20.00 |
Down Payment | $5,000.00 |
Rehab | $60,000.00 |
Loan amount | $20,000.00 |
Interest rate % | 3.5 |
Loan term (years) | 30 |
Monthly Rent Income | $2,000.00 |
Taxes | $16.67 |
Insurance | $8.75 |
Utilities | $0.00 |
Management | $200.00 |
Vacancy | $100.00 |
Repairs | $100.00 |
CapEx | $200.00 |
Mortgage | $89.81 |
Cash Flow | $1,284.77 |
CoC ROI | 23.72% |
Value post rehab | $85,000.00 |
Cash out refinance | $59,500.00 |
Most Popular Reply
@Łukasz Juraszek wow they really want to get rid of that property don't they? Despite what appears to be a bargain, you should realize that that is not a great neighborhood and, although houses built in the 1890s are totally cool, they typically need massive work to rehab....lathe and plaster walls, fuse boxes, exposed wiring, non-standard construction, etc.
I don't know a lot about short term rentals but my gut would tell me most people aren't going to want to rent this for a weekend in a distressed neighborhood. Monthly rental tenants will turn over more often than a SFR in a nicer area so you'll be putting money back into it each time that happens.
Could it be a great deal? Maybe. But there's a reason it's been on the market for 209 days and counting with the seller cutting the price to 1/3 of its original price.