← Back to Properties
LTRMTR — furnishedBRRRR — cash, post-refiBRRRR — hard money then refinanceFlip

3757 Caroline Ave, Indianapolis, IN, 46218

Listing courtesy of @properties — (317) 489-3441 · MLS# 22092739 · 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
$110,000
cap rate
9.2%
cash-on-cash return
7.9%

Condition Notes

This one actually presents better than its 'Fair' assessor condition grade suggests — the listing photos show fresh gray paint and dark LVP-look flooring running through the main living areas, a full kitchen with white cabinets and a gas range left in place, and newer carpet in the two upstairs bedrooms. The bathrooms are dated but clean and functional, and there's a wood-burning fireplace with a painted mantel in the living room. What I can't confirm from photos alone is the age of the roof, furnace, water heater, or electrical panel — the seller's disclosure marks every line item 'unknown,' which is standard for an investor-owned property like this one, not a red flag. I'd treat this as a light cosmetic-and-verification job rather than a gut rehab, and I'd still get a full inspection before closing like I would on any investment purchase.

↑ Back to Top

Strategy Comparison

I'd lead with LTR here — a same-street rent comp backs up the market rent number directly, and it clears a 9.2% cap rate and 7.9% cash-on-cash at the full asking price. MTR pencils out just as well on paper, but rests on a modeled furnished rate with no direct near-eastside comp, so I'm treating it as a strong secondary option rather than the lead. If getting your capital back out matters more than raw cash flow, the cash-in BRRRR version gets 91% of your money back while still cash flowing. Short-term rental doesn't work in this pocket — it's a residential submarket, not a tourist one. A flip is real but thin here; I wouldn't buy this one for the flip math alone.

LTR — at market rent

Gross Annual Income$17,700
Cash Flow Monthly$230
Cap Rate9.2%
Cash-on-Cash Return7.9%
OutlookSTRONG

This is the play I'd lead with — a same-street rent comp backs up the $1,475/mo number directly, and even with a standard 20%-down conventional loan you're clearing about $230 a month with a 9.2% cap rate and a 7.9% cash-on-cash return at the full asking price.

MTR — furnished mid-term rental

Gross Annual Income$22,800
Cash Flow Monthly$254
Cap Rate11.7%
Cash-on-Cash Return7.6%
OutlookSTRONG

The math edges out LTR slightly, but I'm leaning on a modeled furnished rate here since there's no direct near-eastside furnished 3-bedroom comp to point to, plus you'd be taking on furnishing costs and more frequent tenant turnover. I'd treat this as a strong secondary option rather than the lead.

BRRRR — cash in, refinance out

Gross Annual Income$17,700
Cash Flow Monthly$59
Cap Rate9.2%
Cash-on-Cash Return6.6%
OutlookSTRONG

Buy and repair in cash, then a 75%-LTV refinance against my $150,000 ARV gets you a $112,500 loan — that recovers 91% of what you put in, leaving only about $10,700 in the deal long-term while still cash flowing $59 a month. If getting most of your capital back out is the priority, this is the more efficient version of the same LTR play.

BRRRR — hard money in, refinance out

Gross Annual Income$17,700
Cash Flow Monthly$59
Cap Rate9.2%
Cash-on-Cash Return4.1%
OutlookVIABLE

If cash isn't available up front, hard money (90% of purchase plus the full repair draw, 2.5 points, 11% interest-only) covers both the purchase and the full repair budget over an approximately 4-month hold before the same refinance. The financing costs eat into the capital recovered, so this version recycles a bit less and cash flows on a smaller margin than the cash-in version above.

Flip

Net Profit$7,406
ROI46.4%
Annualized Return111.4%
Cash Invested$15,950
Hold Period5 mo
OutlookVIABLE

This one does turn a real profit — about $7,400 net after hard-money costs, selling costs, and a 5-month holding period — but it's a thin margin relative to the ARV, not a big forced-equity flip. I'd treat this as a fallback exit if a buy-and-hold ever stops making sense, not the primary reason to buy this one.

↑ Back to Top

Comps

Sale Comps

AddressSqftPriceConfigStatusSold Date
2949 Wallace Ave, Indianapolis, IN 46218888$110,0003bd/1basold2026-03-02
2248 N Graham Ave, Indianapolis, IN 46218950$129,9003bd/1basold2026-07-20
5310 E 16th St, Indianapolis, IN 462181,288$148,5003bd/1.5basold2026-06-11
5317 E 19th Pl, Indianapolis, IN 462181,776$180,0002bd/1basold2026-07-17

Four independent sold comps, all in zip 46218. The two closest size matches (5310 E 16th St and 5317 E 19th Pl) bracket $101-115/sqft, which is what I leaned on for the $150,000 ARV — the two smaller 3BR sales priced higher per square foot but aren't as size-comparable.

Rent Comps

AddressRentSqftConfigSource
3540 Caroline Ave, Indianapolis, IN 46218$1,0501,0323bd/1.5baZumper — same street, 2 blocks away
3031 N Colorado Ave, Indianapolis, IN 46218$1,4671,3773bd/2baZillow rentals
1933 N Dequincy St, Indianapolis, IN 46218$1,4751,0223bd/1baZillow rentals
2969 N Olney St, Indianapolis, IN 46218$1,8951,7283bd/1baZillow rentals

The direct same-street comp (3540 Caroline Ave) scales to about $1,490/mo at this property's 1,464 sqft, which is where I landed my $1,475/mo market rent figure — cross-checked against 3 other zip 46218 comps.

↑ Back to Top

The Numbers

Deal Terms
Purchase Price
$110,000
Down Payment
20%
Interest Rate
7.5%
Loan Term
30 yrs
Closing Costs
$2,200
Repair Budget
$11,000
Monthly Rent
$1,475
Annual Property Tax
$1,626
Annual Insurance
$1,500
Monthly HOA
$0
Property Management
10%
Maintenance Reserve
5%
Vacancy Reserve
5%
CapEx Reserve
5%
Projected Performance
Loan Amount
$88,000
Total Cash Invested
$35,200
Monthly P&I
$615
Monthly Operating Exp.
$629
Monthly Cash Flow
$230
Annual Cash Flow
$2,765
Cap Rate
9.2%
Cash-on-Cash Return
7.9%
ARV Estimate
$150,000
↑ 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.