BuyBox
1511 Rural Street
Indianapolis, IN 46201 · BRRRR
1
Cash flow
$307/mo
Cash-on-cash
25.5%
Cap rate
14.5%
DSCR
1.29
Assumptions
- Purchase
- $112,000
- ARV
- $215,000
- Rehab
- $48,000
- Rent
- $2,050
- Vacancy
- 6%
- Taxes
- $1,480
- Insurance
- $1,100
- NOI
- $16,234
- Loan
- $161,250
- Payment
- $1,046
- Cash invested
- $14,442
- Buy box
- Meets
Refinance
Cash in $81,254 · new loan $161,250 · cash out $66,813 · left in $14,442
Projection
| Year | Cash flow | Equity | IRR if sold |
|---|---|---|---|
| 1 | $3,684 | $61,919 | 262.3% |
| 2 | $4,197 | $70,400 | 118.5% |
| 3 | $4,725 | $79,209 | 84.1% |
| 4 | $5,270 | $88,360 | 68.6% |
| 5 | $5,832 | $97,869 | 59.8% |
| 6 | $6,412 | $107,753 | 54.1% |
| 7 | $7,009 | $118,028 | 50.1% |
| 8 | $7,625 | $128,714 | 47.2% |
| 9 | $8,260 | $139,829 | 45.0% |
| 10 | $8,914 | $151,394 | 43.2% |