Multi-Family Property Sold by the Indianapolis, IN Property Team for $454K

Property Type:

Duplex

Purchase Price: $454,900

Gross Rent: $3,350

Cap Rate (year 1): 7.6

Cash Flow (year 1): $10,172

2,768 SQ. FT

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$10,172	$13,032	$13,097	$31,376
?Total equity:	$131,569	$209,915	$325,910	$1,104,162

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	8%	8%	8%	12%
?Cash on Cash Return:	8%	10%	10%	25%
?Return on Equity:	8%	6%	4%	3%
?Internal Rate of Return (IRR):	-11%	15%	15%	13%
?Return on Investment:	-11%	86%	218%	1,153%