← Back to Properties
Duplex (2-unit)LTRCloses in 13 days

2229 Churchman Ave, Indianapolis, IN, 46203

Photos aren't available online for this off-market property — ask and I'll send them directly.
property type
Duplex (2-unit)
list price
$140,000
net profit
$2,305
roi
3%

Condition Notes

This is a legal duplex, currently split into an occupied front unit and a vacant rear unit. Unit A (occupied) has been heavily personalized -- updated LVP flooring, black-painted kitchen cabinets, modern furniture, LED accent lighting, and finished basement rec space -- with no deferred-maintenance issues visible, just cosmetic de-personalization to do before it reads as a market-rate rental. Unit B (vacant) retains its original 1953 kitchen (dated but intact), damaged flooring, water-staining at wall bases, and at least one cracked window -- straightforward cosmetic rehab, not structural. Exterior soffit/fascia rot is visible where the electrical service mast penetrates the roofline on Unit B's side, worth a closer look to confirm it hasn't spread into the roof deck. A concrete porch step has a minor settling crack. Two separate outdoor HVAC condensers are visible, but only one furnace was visible in the basement -- worth confirming at inspection whether HVAC is genuinely split per unit.

↑ Back to Top

Strategy Comparison

Proceed -- LTR (cash) is the strongest result on this property: +$1,054/mo cash flow, 9.0% cap rate, 6.7% cash-on-cash, held unleveraged. Flip and BRRRR are both real at the researched $215,000 ARV but thin -- worth doing only if the capital-recycling or quick-turn angle matters more to you than the LTR's steadier return. MTR and STR were evaluated in the underlying analysis but aren't curated onto this page yet.

Flip (cash)

OutlookTHIN
Roi Pct6.9%
Net Profit$12,968
Cash Invested$189,132
Strategy TypeFlip
Hold Period Months4

Buy cash, complete the repair scope, sell at $215,000 ARV -- $12,968 profit, 6.9% ROI over 4 months. Thin margin at this ARV -- a tighter appraisal-grade comp before offering would sharpen this.

Flip (hard money)

OutlookTHIN
Roi Pct8.4%
Net Profit$2,454
Cash Invested$29,146
Strategy TypeFlip
Hold Period Months4

Only $29,146 of your own cash required (a 90% loan-to-cost hard money loan funds the purchase and the full rehab) -- but $10,514 in points and interest comes straight out of the profit, leaving $2,454 (8.4% ROI on the cash actually invested). Capital-efficiency trade, not a bigger payday -- the all-cash path nets $10,514 more in real dollars, though both are thin at this ARV.

BRRRR (cash acquisition)

Gross Annual Income$24,600
Cash Flow Monthly-$46
Cap Rate12.1%
Cash-on-Cash Return-1.8%
OutlookVIABLE
Cash Invested$31,107
Strategy TypeBRRRR

All-in cash $189,132, refi loan $161,250 at 75% of the $215,000 ARV -- $31,107 left in the deal, -$46/mo cash flow. Essentially breakeven -- viable but not a compelling capital-recycling play at this ARV.

BRRRR (hard money acquisition)

Gross Annual Income$24,600
Cash Flow Monthly-$46
Cap Rate12.1%
Cash-on-Cash Return-1.3%
OutlookVIABLE
Cash Invested$41,621
Strategy TypeBRRRR

Hard money down to $29,146 needed at close -- $41,621 left in the deal after refi, -$46/mo cash flow, same shortfall as the cash-acquisition variant.

LTR (cash)

Gross Annual Income$24,600
Cash Flow Monthly$1,054
Cap Rate12.1%
Cash-on-Cash Return6.7%
OutlookSTRONG
Cash Invested$189,132
Strategy TypeLTR

All-cash acquisition -- this seller requires cash or hard money at close, no direct conventional purchase available. Held unleveraged, no mortgage. +$1,054/mo cash flow, 9.0% cap rate, 6.7% cash-on-cash.

LTR (hard money -> refinance)

Gross Annual Income$24,600
Cash Flow Monthly-$46
Cap Rate12.1%
Cash-on-Cash Return-1.3%
OutlookNOT VIABLE
Cash Invested$41,621
Strategy TypeLTR

Acquisition and rehab bridged with hard money, then refinanced into permanent 75%-ARV financing once stabilized -- the same mechanic BRRRR uses, but the property is held rather than the capital recycled out. -$46/mo cash flow, 9.0% cap rate, -1.3% cash-on-cash.

↑ Back to Top

Comps

Sale Comps

AddressSqftPriceConfigStatusConditionPrice Per SqftSold Date
3101 E Bradbury Ave, Indianapolis, IN 462031,524$165,0002/1 each sideactiveSimilar size/age duplex, recent $17K price cut$108
1144-1146 Churchman Ave, Indianapolis, IN 462032,600$420,0003/1.5 each sideactiveLarger, nicer duplex product on subject's own street -- locational reference, not size-matched$161
610-612 N Riley Ave, Indianapolis, IN 462011,252$84,0002 units, unrenovatedsoldGenuine closed comp but 9 years stale, pre-dates submarket price run-up$672017-02

No closed sale of an individually size-matched (~700-900 sf, 2bd/1ba, pre-1960) duplex unit in this submarket in the last 12 months. Best reference points: an active-asking similar-size/age duplex at $108/sf, a larger nicer duplex on the subject's own street supporting ~$160/sf (not size-matched), and a 2017 closed comp that's 9 years stale. Used $215,000 ARV -- the mid-low end of a $200,000-$260,000 directional range given comp scarcity. Get a hyper-local BPO or full appraisal before finalizing, especially for the Flip scenario.

Rent Comps

AddressRentSqftConfigSource
3135 Wade St, Indianapolis, IN$8991,0292BRMLS leased comp (seller's packet), MIBOR
2310 S Keystone Ave, Indianapolis, IN 46203$9508122BR/1BAMLS leased comp (seller's packet), MIBOR
2603 E Bradbury Ave, Indianapolis, IN 46203$9758412BR/1BAMLS leased comp (seller's packet), MIBOR
824 Harlan St, Indianapolis, IN 46203$1,1451,2522BR/1BAZillow, live asking Aug 2026
↑ Back to Top

The Numbers

Deal Terms
Purchase Price
$140,000
Down Payment
15%
Interest Rate
11%
Closing Costs
$2,800
Rehab Budget
$44,500
Holding Period
6 mo
Annual Property Tax
$0
Annual Insurance
$1,500
Monthly HOA
$0
Monthly Utilities
$150
After-Repair Value
$215,000
Selling Costs
8%
Projected Performance
Loan Amount
$119,000
Down Payment
$21,000
Total Loan Interest
$6,545
Total Holding Costs
$8,195
Selling Costs
$17,200
Total Cash Invested
$76,495
Total Project Cost
$212,695
Net Profit
$2,305
ROI
3.0%
Annualized ROI
6.0%
Profit Margin
1.1%
↑ Back to Top
↑ Back to Top

Want to Talk Through This Deal?

Happy to walk through the numbers, the strategy, or anything else about this property.

Let's TalkEmail Me

This is an off-market deal — closes in 13 days (September 8, 2026). Reach out soon if you want in.

All property valuations, rental income projections, expense estimates, return calculations, and other financial figures presented are estimates only and are based on assumptions that may or may not prove accurate. These projections are not warranties, guarantees, or promises of future performance. Actual results may differ materially based on market conditions, property condition, local regulations, tenant demand, operating costs, and numerous other factors. Conduct independent analysis, hire qualified professionals (appraisers, inspectors, accountants, attorneys), and verify all information before making any investment decisions.