1
1133 N Livingston Ave, Indianapolis, IN, 46222
Aug/22/22
$105,000.00
$189.50
(Rent : $1,050.00)
$-73.00
(Rent : $787.50)
$39.50
(Rent : $900.00)
1940
2
1
Single Family
1,752.00
$26,250.00
$78,750.00
$91.00
$423.00
-
$105.00
$619.00
-
$94.50
$63.00
$84.00
$860.50
$900.00
$1,050.00
$787.50
2
6801 Willowbrook Dr APT 5, Fayetteville, NC, 28314
Aug/22/22
$80,000.00
$20.33
(Rent : $800.00)
$-179.67
(Rent : $600.00)
$-385.67
(Rent : $394.00)
1989
2
2
Condo
1,208.00
$20,000.00
$60,000.00
$74.67
$323.00
$170.00
$28.00
$595.67
-
$72.00
$48.00
$64.00
$779.67
$394.00
$800.00
$600.00
3
1010 W Rundberg Ln APT 19, Austin, TX, 78758
Aug/22/22
$229,000.00
$50.45
(Rent : $2,290.00)
$-522.05
(Rent : $1,717.50)
-
1980
2
2
Condo
766.00
$57,250.00
$171,750.00
$377.85
$922.00
$333.00
$80.00
$1,712.85
-
$206.10
$137.40
$183.20
$2,239.55
-
$2,290.00
$1,717.50
4
1219 N Centennial St, Indianapolis, IN, 46222
Aug/22/22
$120,000.00
$231.00
(Rent : $1,200.00)
$-69.00
(Rent : $900.00)
$-114.00
(Rent : $855.00)
1948
2
1
Single Family
744.00
$30,000.00
$90,000.00
$104.00
$484.00
-
$105.00
$693.00
-
$108.00
$72.00
$96.00
$969.00
$855.00
$1,200.00
$900.00
5
2058 N Olney St, Indianapolis, IN, 46218
Aug/22/22
$103,000.00
$183.83
(Rent : $1,030.00)
$-73.67
(Rent : $772.50)
$-62.17
(Rent : $784.00)
1925
3
2
Single Family
1,008.00
$25,750.00
$77,250.00
$89.27
$415.00
-
$105.00
$609.27
-
$92.70
$61.80
$82.40
$846.17
$784.00
$1,030.00
$772.50
6
559 Mystic Dr, Greensboro, NC, 27406
Aug/22/22
$100,000.00
$46.17
(Rent : $1,000.00)
$-203.83
(Rent : $750.00)
$9.17
(Rent : $963.00)
1996
2
2
Town House
936.00
$25,000.00
$75,000.00
$90.83
$403.00
$125.00
$105.00
$723.83
-
$90.00
$60.00
$80.00
$953.83
$963.00
$1,000.00
$750.00
7
2168 N Drexel Ave, Indianapolis, IN, 46218
Aug/22/22
$124,900.00
$306.48
(Rent : $1,249.00)
$-5.77
(Rent : $936.75)
-
1925
2
1
Single Family
1,092.00
$31,225.00
$93,675.00
$108.25
$503.00
-
$44.00
$655.25
-
$112.41
$74.94
$99.92
$942.52
-
$1,249.00
$936.75
|
Amounts are in USD
|
| S/N | Added | Revenue (1% Rule) |
Revenue (Low) |
Revenue (Zestimate) |
Year | BD | BA | Type | Size (sqft) | Price | Deposit | Loan | Tax | Mortgage | HOA | Insurance | Monthly Payment | Utilities | Rental Agency | Vacancy | Maintenance | Total Expenses | State | City | ZIP Code |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | Aug/22/22 | 189.50 | -73.00 | 39.50 | 1940 | 2 | 1 | Single Family | 1,752.00 | 105,000.00 | 26,250.00 | 78,750.00 | 91.00 | 423.00 | - | 105.00 | 619.00 | - | 94.50 | 63.00 | 84.00 | 860.50 | IN | Indianapolis | 46222 |
| 2 | Aug/22/22 | 20.33 | -179.67 | -385.67 | 1989 | 2 | 2 | Condo | 1,208.00 | 80,000.00 | 20,000.00 | 60,000.00 | 74.67 | 323.00 | 170.00 | 28.00 | 595.67 | - | 72.00 | 48.00 | 64.00 | 779.67 | NC | Fayetteville | 28314 |
| 3 | Aug/22/22 | 50.45 | -522.05 | 1980 | 2 | 2 | Condo | 766.00 | 229,000.00 | 57,250.00 | 171,750.00 | 377.85 | 922.00 | 333.00 | 80.00 | 1,712.85 | - | 206.10 | 137.40 | 183.20 | 2,239.55 | TX | Austin | 78758 | |
| 4 | Aug/22/22 | 231.00 | -69.00 | -114.00 | 1948 | 2 | 1 | Single Family | 744.00 | 120,000.00 | 30,000.00 | 90,000.00 | 104.00 | 484.00 | - | 105.00 | 693.00 | - | 108.00 | 72.00 | 96.00 | 969.00 | IN | Indianapolis | 46222 |
| 5 | Aug/22/22 | 183.83 | -73.67 | -62.17 | 1925 | 3 | 2 | Single Family | 1,008.00 | 103,000.00 | 25,750.00 | 77,250.00 | 89.27 | 415.00 | - | 105.00 | 609.27 | - | 92.70 | 61.80 | 82.40 | 846.17 | IN | Indianapolis | 46218 |
| 6 | Aug/22/22 | 46.17 | -203.83 | 9.17 | 1996 | 2 | 2 | Town House | 936.00 | 100,000.00 | 25,000.00 | 75,000.00 | 90.83 | 403.00 | 125.00 | 105.00 | 723.83 | - | 90.00 | 60.00 | 80.00 | 953.83 | NC | Greensboro | 27406 |
| 7 | Aug/22/22 | 306.48 | -5.77 | 1925 | 2 | 1 | Single Family | 1,092.00 | 124,900.00 | 31,225.00 | 93,675.00 | 108.25 | 503.00 | - | 44.00 | 655.25 | - | 112.41 | 74.94 | 99.92 | 942.52 | IN | Indianapolis | 46218 |