← Back to Properties
DuplexBRRRR — post-refi (self-managed)

3826 E Michigan St, Indianapolis, IN, 46201

Photos for this property are hosted on the MLS listing.

See Photos on Zillow →
property type
Duplex
list price
$150,000
cap rate
8.4%
cash-on-cash return
17%

Condition Notes

This one is a genuine fixer, and the photos back that up — an overgrown yard, mismatched exterior siding patches, a sagging rear porch, worn original flooring with some water staining, and exposed wiring/disconnected conduit visible in one unit's living area. That last item is the one I'd flag hardest: get a licensed electrician to look at it before you close, since it could be more than a simple fix depending on what's behind it. Nothing I saw points to foundation or roof failure — this reads as a real, moderate scope of work, not a gut job.

↑ Back to Top

Strategy Comparison

Holding this one as-is with the current $700/mo tenant is thin and doesn't address the electrical item — I wouldn't recommend that path. The BRRRR route recycles most of your capital and leaves a modest, real cash flow once both units are rented at market (comparable 3BR units in the area rent $925–$1,100, well above the current $700).

BRRRR — post-refi (self-managed)

Gross Annual Income$23,400
Cash Flow Monthly$285
Cap Rate11.8%
Cash-on-Cash Return17%
OutlookRECOMMENDED

Cash purchase + rehab, then a conventional cash-out refi at 75% LTV of the post-rehab ARV — this is the path I'd recommend, self-managing to maximize cash flow on the capital left in the deal.

BRRRR — post-refi (managed)

Gross Annual Income$23,400
Cash Flow Monthly$100
Cap Rate10.3%
Cash-on-Cash Return6%
OutlookVIABLE

Same post-refi structure as the self-managed scenario, but with a third-party property manager in place — still cash-flow positive, just thinner once the management fee comes out.

Hold as-is (no rehab)

Gross Annual Income$16,800
Cash Flow Monthly-$56
Cap Rate7%
Cash-on-Cash Return0.6%
OutlookNOT RECOMMENDED

This is a comparison baseline only — buying and holding with the current $700/mo tenants in place, no rehab, no refinance. It doesn't address the electrical item and runs slightly negative, so I'm not recommending this path.

Cash flow and/or cash-on-cash return here are estimated from standard assumptions, not yet underwritten to a hard number for this strategy.

↑ Back to Top

Comps

Sale Comps

AddressPriceConfigStatusSqft
2825 E Michigan St, 46201$140,000 list4BR/2BAactive
1134 N Lasalle St, 46201$250,0004BR/2BAsold1,260

Confirmed duplex sold data is thin here — I'm using $210,000 as a conservative post-rehab estimate, below the wider $220,000–$280,000 signal from these comps.

Rent Comps

Real upside (~30-40%) over the current $700/mo once the rehab is done.

↑ Back to Top

The Numbers

Deal Terms
Purchase Price
$150,000
Down Payment
20%
Initial Interest Rate
10%
Closing Costs
$4,500
Rehab Budget
$25,300
Holding Period
6 mo
Annual Property Tax
$2,170
Annual Insurance
$0
Monthly HOA
$0
Monthly Utilities
$150
After-Repair Value
$210,000
Refinance LTV
75%
Refinance Rate
7%
Refinance Term
30 yrs
Refinance Closing Costs
$0
Monthly Rent
$1,950
Property Management
0%
Maintenance Reserve
5%
Vacancy Reserve
5%
CapEx Reserve
5%
Projected Performance
Initial Loan Amount
$120,000
Total Cash Invested (Pre-Refi)
$67,785
New Loan Amount
$157,500
Cash Out at Refinance
$37,500
Cash Left in Deal
$30,285
Monthly P&I (Post-Refi)
$1,048
Monthly Operating Exp.
$473
Monthly Cash Flow
$429
Annual Cash Flow
$5,146
Cap Rate
8.4%
Cash-on-Cash Return
17.0%
↑ 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.