← Back to Properties
DuplexLTR

43-45 S Chester Ave, Indianapolis, IN, 46201

Photos for this property are hosted on the MLS listing.

See Photos on Zillow →
property type
Duplex
list price
$134,900
cap rate
3.9%
cash-on-cash return
-11%

Condition Notes

The vacant side has already had a light refresh — fresh paint and new gray LVP flooring throughout — so it's close to rent-ready as is. The kitchen appliances are older and basic and weren't part of that refresh, so I'd budget to swap those. The basement is unfinished but shows updated PEX plumbing lines, which is a good sign on the systems side.

↑ Back to Top

Strategy Comparison

The only real task here is getting the vacant side leased — once both units are occupied at a market rent in the $750–$800 range, this becomes a modest but genuine cash-flow hold. It's a cheap entry point at $67,450 a door either way.

LTR — as-is (1 unit paying)

Gross Annual Income$9,000
Cash Flow Monthly-$412
Cap Rate3.9%
Cash-on-Cash Return-11%
OutlookTIGHT

Conventional 20% down / 7.5% / 30-yr — this reflects the property as it sits today, with one side vacant and only one rent check coming in.

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

LTR — both units leased

Gross Annual Income$18,600
Cash Flow Monthly$196
Cap Rate9.2%
Cash-on-Cash Return8%
OutlookVIABLE

Conventional 20% down / 7.5% / 30-yr — this is the target run-rate once the vacant side is leased up and both units are paying market rent.

↑ Back to Top

Comps

Sale Comps

Duplex-specific sold data in this pocket is limited — this is the strongest match I found.

Rent Comps

AddressRentSqftConfigSource
1413 E Washington St #17, 46201$800350StudioZillow
4609 E Washington St #13, 46201$800450StudioZillow

These are smaller than the subject's ~595 sqft units, so I'd treat $800–$900 as achievable once the vacant side is leased — the current $750 rent isn't obviously under market.

↑ Back to Top

The Numbers

Deal Terms
Purchase Price
$134,900
Down Payment
20%
Interest Rate
7.5%
Loan Term
30 yrs
Closing Costs
$4,047
Repair Budget
$4,000
Monthly Rent
$750
Annual Property Tax
$1,534
Annual Insurance
$0
Monthly HOA
$0
Property Management
10%
Maintenance Reserve
5%
Vacancy Reserve
5%
CapEx Reserve
5%
Projected Performance
Loan Amount
$107,920
Total Cash Invested
$35,027
Monthly P&I
$755
Monthly Operating Exp.
$315
Monthly Cash Flow
-$320
Annual Cash Flow
-$3,839
Cap Rate
3.9%
Cash-on-Cash Return
-11%
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.