← Back to Properties
LTRBRRRR

3130 N Olney St, Indianapolis, IN, 46218

Listing courtesy of @properties — (317) 489-3441 · MLS# 22109591 · Active
Source: MIBOR REALTOR® Association's Broker Listing Cooperative® listing service. Based on information submitted to the Broker Listing Cooperative listing service as of October 10, 2026. All data is obtained from various sources and may not have been verified by broker or Broker Listing Cooperative listing service. Information is deemed reliable but not guaranteed accurate. © 2026 MIBOR REALTOR® Association.
list price
$149,899
cap rate
7.3%
cash-on-cash return
2.6%

Condition Notes

I'm looking at a genuinely renovated interior here — fresh paint, updated flooring throughout, and refreshed full and half baths all show up clearly in the listing photos. The kitchen keeps its original dark wood cabinets but they're in serviceable condition, paired with a newer white range and refrigerator. On the mechanical side, the seller reports the roof at 8-10 years, furnace and AC at 6-8 years, and the water heater at about 4 years — nothing here is at the end of its life. The exterior is a straightforward vinyl and wood ranch on a slab foundation with a gravel driveway; it's plain but I don't see anything in the photos pointing to deferred exterior maintenance. Like any investment purchase, I'd still get a full inspection before closing, and I'm glad to go take a look in person or record a video walkthrough before you decide — just let me know.

↑ Back to Top

Strategy Comparison

This is an income-first turnkey buy, not a rehab or forced-appreciation play — the property is fully renovated inside, tenant-occupied under a real signed lease, and doesn't need work. LTR on the in-place lease is the strategy I'm recommending, but only at a negotiated price: at the $149,899 ask, conventional financing leaves thin cash flow (2.6% cash-on-cash); at a $135,000 offer the same real lease produces a solid 5.9%. BRRRR pencils but doesn't add value over a straight conventional purchase since there's no real ARV spread to unlock through a refinance. MTR and STR both land slightly negative once realistic furnished/nightly revenue meets their higher property-management costs and owner-paid utilities — this isn't a submarket with strong furnished or short-term-rental demand. Flip doesn't work at all; there's no rehab spread to capture.

LTR — in-place lease

Gross Annual Income$20,820
Cash Flow Monthly$79
Cap Rate7.3%
Cash-on-Cash Return2.6%
OutlookVIABLE
Cash On Cash Pct At Offer5.9%
Cash Flow Monthly At Offer$163

At the $149,899 ask, conventional 20%-down financing against the real $1,735/mo lease produces a thin 2.6% cash-on-cash and $79/mo — the debt service on a purchase this close to fair value eats most of the NOI. At my recommended $135,000 offer, the same real lease moves this to 5.9% cash-on-cash and $163/mo, a genuinely solid number. This is an income-first buy — a signed lease and a tenant already in place, not a rehab play — so getting the price down is what makes the deal, not forcing equity through repairs.

At Asking vs. at a $135,000 Offer
At AskingAt OfferCash Invested$36,178$32,900Annualized Return2.6%5.9%

BRRRR — cash purchase, refinance at 75% ARV

Gross Annual Income$20,820
Cash Flow Monthly$110
Cap Rate7.3%
Cash-on-Cash Return3.3%
OutlookVIABLE

This property doesn't have real value-add scope, so BRRRR doesn't unlock much here — the ARV isn't far above the purchase price, so a 75%-LTV refinance only produces a slightly smaller loan than a standard conventional purchase loan would, while leaving MORE cash in the deal ($39,847 vs. $36,178 for a straight conventional buy) for roughly comparable cash flow. This is why I'm not leading with it — it's a real option but a straight conventional purchase at a negotiated offer is simpler and gets you to a similar place.

↑ Back to Top

Comps

Sale Comps

AddressSqftPriceConfigStatusSold Date
5817 E 23rd St, Indianapolis, IN 462181,032$170,0003bd/2basold2026-09-02
3233 N Bolton Ave, Indianapolis, IN 462181,072$168,0003bd/1.5basold2025-09-30
1933 Tallman Ave, Indianapolis, IN 462181,176$179,0003bd/1basold2025-07-22
2248 N Graham Ave, Indianapolis, IN 46218950$129,9003bd/1basold2026-07-20
3536 N Leland Ave, Indianapolis, IN 46218925$124,0003bd/1basold2026-09-11

Five recent 46218 sold comps for similar 3-bedroom homes average $148.90/sqft, implying roughly $155,450 on this home's 1,044 sqft. A separate multi-provider automated valuation estimate landed at $147,000 (range $136,000-$158,000). I set ARV at $154,000, between the two.

Rent Comps

AddressRentSqftConfigSource
1933 N Dequincy St, Indianapolis, IN 46218$1,4751,0223bd/1baZillow active listing
1902 E 35th St, Indianapolis, IN 46218$1,5501,1003bd/1baZillow active listing
2154 N Riley Ave, Indianapolis, IN 46218$1,6251,0083bd/1baListing supplement / active ask
2822 N Olney St, Indianapolis, IN 46218$1,0751,2003bd/1baZillow active listing

Comparable 3-bedroom asks in 46218 run roughly $1,075-$1,625/mo, with the closest size matches around $1,450-$1,625/mo. The in-place $1,735/mo lease sits above this range — it's real, signed, collectible income for the lease's remaining term, but budget for a step-down toward $1,500-1,600/mo at renewal or re-lease rather than assuming $1,735 holds indefinitely.

↑ Back to Top

The Numbers

Deal Terms
Purchase Price
$149,899
Down Payment
20%
Interest Rate
7.5%
Loan Term
30 yrs
Closing Costs
$2,998
Repair Budget
$3,200
Monthly Rent
$1,735
Annual Property Tax
$3,200
Annual Insurance
$1,400
Monthly HOA
$0
Property Management
10%
Maintenance Reserve
5%
Vacancy Reserve
5%
CapEx Reserve
5%
Projected Performance
Loan Amount
$119,919
Total Cash Invested
$36,178
Monthly P&I
$838
Monthly Operating Exp.
$817
Monthly Cash Flow
$79
Annual Cash Flow
$953
Cap Rate
7.3%
Cash-on-Cash Return
2.6%
ARV Estimate
$154,000
↑ 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 analysis is provided for informational purposes only and does not constitute financial, legal, or investment advice. All figures are estimates based on available data and independent research at the time of preparation; they are not guaranteed and should be independently verified before making any purchase decision. Consult your own financial, legal, and tax advisors before acting on this information.