← Back to Properties
Flip — Cash PurchaseFlip — Hard MoneyLTR — All-Cash Hold

832 E Beecher St, Indianapolis, IN, 46203

Listing courtesy of @properties — (317) 489-3441 · MLS# 22122192 · 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
$99,900
net profit
$48,600
roi
21.4%

Condition Notes

This one's a construction-zone gut, not a light rehab — the seller has already stripped it to the studs, insulated, and reframed the first floor for an open layout. The heavy, unglamorous items are done: a new roof, new upsized water and sewer lines, and a furnace that's already functional. What's left is a genuine finish-out — electrical, plumbing, drywall, flooring, a kitchen, and two full bathrooms (one's already roughed in), plus adding central air, since there's none today. The detached garage and storage shed are both showing real wear in the photos, so I'm carrying a stabilize-or-remove line for those rather than assuming they're salvageable as-is. You'll need to sign a standard hazard waiver before touring in person — that's routine for any active construction site, not a flag on a specific environmental issue; the seller's disclosure comes back clean on lead paint, asbestos, and mold knowledge. 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

I'm leading with the flip here because that's genuinely where this property's numbers point — a leveraged rental hold doesn't clear its own fixed costs at this rent level once you refinance out, but the spread between all-in cost and resale value is real and the double lot gives you more room than a typical infill flip.

Flip — Cash Purchase

Net Profit$48,600
ROI21.4%
Annualized Return32.1%
Cash Invested$227,400
Hold Period8 mo
OutlookVIABLE

Buying with cash keeps this simple — no financing risk stacked on top of the renovation risk you're already taking. On an 8-month hold (finish-out plus marketing/close), I've got you netting $48,600 after every real cost, including an 8% selling-cost allowance — that's a 21.4% return on the cash you'd have in the deal, or north of 30% annualized. I'd treat that annualized figure as a useful comparison number, not a rate you could actually repeat four times a year.

Flip — Hard Money

Net Profit$27,517
ROI80.8%
Annualized Return121.1%
Cash Invested$34,073
Hold Period8 mo
OutlookVIABLE

If you'd rather keep most of your cash on the sideline, hard money covers the purchase and the full repair budget — you're only bringing about $18,350 to closing, plus carrying the interest during the build. Financing costs (points and interest) eat into the real dollar profit, down to $27,517, but on the much smaller cash base that's an 80.8% return — well over 100% annualized. Real dollars are lower than the cash version; capital efficiency is a lot higher.

LTR — All-Cash Hold

Gross Annual Income$24,000
Cash Flow Monthly$658
Cap Rate7.9%
Cash-on-Cash Return3.5%
OutlookVIABLE

Buying and finishing this one in cash and just holding it as a rental works, but it's thin — $658 a month, a 3.5% cash-on-cash return, once I account for the non-homestead property tax bill this will actually carry. I wanted to show you the honest number here rather than skip it, but this property's real strength is the flip, not the long-term hold.

↑ Back to Top

Comps

Sale Comps

AddressDomBedsSqftBathsSold DateSold PriceYear Built
518 Terrace Ave, Indianapolis, IN 46203831,6222.52026-05-04$335,0001909
1869 New St, Indianapolis, IN 46203—31,28022026-05-29$337,000—
935 Spruce St, Indianapolis, IN 46203221,19212026-05-26$300,0001890
729 Weghorst St, Indianapolis, IN 46203—31,29422026$329,900—
619 Prospect St, Indianapolis, IN 46203—31,5641.52026$264,000—

Rent Comps

AddressBedsSqftBathsRent TypeRent Monthly
415 Iowa St, Indianapolis, IN 4620331,2622LTR$2,000
403 E Morris St, Indianapolis, IN 4620331,6642LTR$2,050
519 Parkway Ave, Indianapolis, IN 4620331,6022.5LTR$2,200
919 E Palmer St, Indianapolis, IN 4620331,3782LTR$2,500
Historic Bates-Hendricks furnished home, Indianapolis, IN 462032—1.5MTR$2,000
Furnished 3BR/2BA home, ~10 min from Downtown Indianapolis, IN3—2MTR$2,400
↑ Back to Top

The Numbers

Deal Terms
Purchase Price
$99,900
Down Payment
100%
Interest Rate
0%
Closing Costs
$3,000
Rehab Budget
$124,500
Holding Period
6 mo
Annual Property Tax
$8,804
Annual Insurance
$1,300
Monthly HOA
$0
Monthly Utilities
$150
After-Repair Value
$300,000
Selling Costs
8%
Projected Performance
Loan Amount
$0
Down Payment
$99,900
Total Loan Interest
$0
Total Holding Costs
$5,952
Selling Costs
$24,000
Total Cash Invested
$233,352
Total Project Cost
$257,352
Net Profit
$42,648
ROI
18.3%
Annualized ROI
36.6%
Profit Margin
14.2%
↑ 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 based on publicly available data, listing materials, and independent market research. Figures are estimates only and should be independently verified, including with a licensed contractor and inspector, before making a purchase decision.