Multi-Family Property Sold by the Indianapolis, IN Property Team for $449K

Property Type:

Duplex

Purchase Price: $449,900

Gross Rent: $3,350

Estimated Cap Rate (year 1): 7.7

Estimated Cash Flow (year 1): $13,570

2,768 SQ. FT

All figures are estimates and are not guaranteed.

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$13,570	$16,430	$16,495	$34,774
?Total equity:	$131,179	$212,819	$332,250	$1,092,025

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	8%	8%	8%	12%
?Cash on Cash Return:	11%	13%	13%	28%
?Return on Equity:	10%	8%	5%	3%
?Internal Rate of Return (IRR):	-7%	18%	18%	15%
?Return on Investment:	-7%	104%	254%	1,239%