← Back to Properties
STR — furnishedMTR — furnishedLTR

8827 Jackson St, Indianapolis, IN, 46231

Listing courtesy of @properties — (317) 755-7055 · MLS# 22126967 · 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
$199,900
cap rate
5.1%
cash-on-cash return
-2.7%

Condition Notes

This one presents as a full cosmetic refresh rather than a structural project. The county's own condition grade reads "Average," and that tracks with what I see in the photos: solid brick exterior, a block foundation with no basement to worry about, and no signs of roof, framing, or major-systems trouble. What it needs is a top-to-bottom update of finishes that haven't been touched in decades — the kitchen cabinets, the wallpaper borders, the wood paneling in the family room, and the linoleum flooring are all original. The original hardwood under several main-level rooms is a real asset here; it's in good enough shape to refinish rather than replace. I'm budgeting a full paint, flooring, kitchen, and bath refresh, and I'd treat the roof and HVAC as inspection/reserve items rather than full replacements based on what's visible. 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

The short-term rental is the standout here — this property's 5-bed/3-bath layout gives it real group/extended-stay capacity that's uncommon in this price band, and it clears an 8.9% cash-on-cash return at asking price before the recommended offer even comes into play. The furnished mid-term and standard long-term lease versions are both genuine fallbacks if you'd rather not run nightly turnover — both are cash-flow positive today and move into the strong tier at the offer I'd recommend. The flip is real but thin at full asking price; it only opens up at a negotiated price. The BRRRR refinance doesn't pencil at any price on this one, since the refinance loan size is capped by the ARV rather than the purchase price — this is a straight-purchase opportunity, not a refinance play.

STR — furnished short-term rental

Gross Annual Income$44,895
Cash Flow Monthly$764
Cap Rate11.9%
Cash-on-Cash Return8.9%
OutlookSTRONG

This is the strongest number I'm showing you on this property. The 5-bed/3-bath layout is real capacity that most of the inventory in this submarket doesn't have — that supports group and extended-stay bookings a typical 3-bed can't take. At your asking-price numbers this already clears an 8.9% cash-on-cash return; at the offer I'd recommend, it moves past 11%. I'd still get a license through Marion County before listing it and confirm there's nothing in the subdivision's covenants that would get in the way.

At Asking vs. at a $176,000 Offer
At AskingAt OfferCash Invested$102,677$97,180

MTR — furnished mid-term rental

Gross Annual Income$34,200
Cash Flow Monthly$282
Cap Rate9.7%
Cash-on-Cash Return3.4%
OutlookVIABLE

The furnished mid-term play is a genuine middle ground here — less operational load than nightly turnover, still a real premium over a standard 12-month lease. It's positive at asking price and crosses into the strong tier at the offer I'd recommend, but the furnished rate is a modeled estimate rather than a direct comp for this specific pocket, so I'd treat this as the second option rather than the lead.

At Asking vs. at a $176,000 Offer
At AskingAt OfferCash Invested$98,677$93,180

LTR — market rent, conventional financing

Gross Annual Income$27,000
Cash Flow Monthly$224
Cap Rate7.9%
Cash-on-Cash Return3%
OutlookVIABLE

This is the simplest, lowest-effort version of this deal — a standard 12-month lease at market rent, no furnishing, no turnover management. It's cash-flow positive at asking price, and moves into the strong tier at the offer I'd recommend to you. If you'd rather not deal with furnished-rental turnover at all, this is the one to run.

At Asking vs. at a $176,000 Offer
At AskingAt OfferCash Invested$90,677$85,180
↑ Back to Top

Comps

Sale Comps

AddressSqftPriceConfigStatus
8614 Stonewall Dr, Indianapolis, IN 462312,100$270,0004bd/2ba, built 1979sold
8626 Stonewall Dr, Indianapolis, IN 462311,938$240,0004bd/2ba, built 1980sold
1847 Newhaven Dr, Indianapolis, IN 462311,618$259,5004bd/2ba, built 1958sold
9066 Bakeway Dr, Indianapolis, IN 462312,288$306,0003bd/2.5ba, built 1990sold
10125 Bradbury Dr, Indianapolis, IN 462311,394$220,0004bd/1ba, built 1980sold

Five sold comps in the same zip, all built 1958-1990, all within about a mile radius of the subject. The best size-matched pair (Stonewall Dr and Bakeway Dr) supports roughly $124-$134/sf, which applied to this property's 2,380 sf lands ARV in the high-$200Ks to low-$300Ks.

Rent Comps

AddressRentSqftConfigSource
9017 Stonewall Dr, Indianapolis, IN 46231$2,1501,7764bd/2.5baactive rental listing
1413 Broyles Ln, Indianapolis, IN 46231$2,3702,5244bd/2.5baactive rental listing
1945 Southernwood Ln, Indianapolis, IN 46231$2,0552,4143bd/2.5baactive rental listing
1414 Woodpointe Dr, Indianapolis, IN 46234$2,2361,6325bd/2baactive rental listing
1058 S Sheffield Ave, Indianapolis, IN 46221$2,4953,1505bd/2baactive rental listing

Five active rental comps in the same submarket average about $2,261/mo across 3-5 bed configurations. This property's 5-bed/3-bath combination is a strength most of these comps don't match, supporting the $2,250/mo market-rent figure used above.

↑ Back to Top

The Numbers

Deal Terms
Purchase Price
$199,900
Down Payment
25%
Interest Rate
7%
Loan Term
30 yrs
Closing Costs
$5,997
Repair Budget
$0
Furnishing Budget
$12,000
Average Nightly Rate
$110
Occupancy
60%
Annual Property Tax
$0
Annual Insurance
$0
Monthly HOA
$0
Monthly Utilities
$350
Cleaning & Supplies
$150
Platform Fee
3%
Property Management
20%
Maintenance Reserve
5%
CapEx Reserve
5%
Projected Performance
Gross Monthly Revenue
$2,009
Loan Amount
$149,925
Down Payment
$49,975
Total Cash Invested
$67,972
Monthly P&I
$997
Monthly Operating Exp.
$1,163
Monthly Cash Flow
-$151
Annual Cash Flow
-$1,817
Cap Rate
5.1%
Cash-on-Cash Return
-2.7%
↑ 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.