Purchase-price basis
Calculations use the subject property’s entered price and documented closing assumptions.
Market rent
$1,690/mo
VerifiedProgram rent
$1,758/mo
VerifiedManaged cash flow
+$312/mo
EstimatedCash-on-cash
11.4%
Estimated1234 Maple Street
Indianapolis, IN 46202
Purchase price
$172,000
Single-family
3 bd · 1 ba · 1,152 sq ft
Sample analysis date
For demonstration only
Sample data is illustrative. Do not rely on this analysis for an investment decision.