← Back to Properties
DuplexLTR

946 W 26th St, Indianapolis, IN, 46208

Photos for this property are hosted on the MLS listing.

See Photos on Zillow →
property type
Duplex
list price
$139,900
cap rate
9.1%
cash-on-cash return
8.6%

Condition Notes

The seller is crediting $10,000 at closing toward a roof replacement and other minor repairs, which tells you where the real deferred maintenance is. From the photos, the roofline looks serviceable at a distance, but I'd get a roofer's eyes on it before closing rather than assuming the credit fully covers the job. Several rooms show a recent partial refresh — new paint and flooring — though it isn't complete throughout, and the water heaters looked like near-term replacement items.

↑ Back to Top

Strategy Comparison

This already cash-flows as-is, which is the main thing — the roof is a real item but it's a known, creditable cost rather than an open-ended one. Comparable 2BR units in the immediate area are renting $850–$995, well above the documented $750, so there's real room to grow rents as leases turn.

LTR — current rents

Gross Annual Income$18,000
Cash Flow Monthly$194
Cap Rate9.1%
Cash-on-Cash Return8%
OutlookVIABLE

Conventional 20% down / 7.5% / 30-yr — this already cash-flows from day one at the current documented rent, before any turnover or rent growth.

LTR — at market rent

Gross Annual Income$21,600
Cash Flow Monthly$422
Cap Rate11%
Cash-on-Cash Return16%
OutlookSTRONG

Conventional 20% down / 7.5% / 30-yr — same financing, modeled at market rent once units turn over to reflect the upside I'm seeing in the immediate rent comps.

↑ Back to Top

Comps

Sale Comps

AddressSqftPriceConfigStatus
1010-1012 W 27th St, 46208963$155,0002BR/unitsold
2330/2332 Paris Ave, 462081,296$155,000 list1BR/2BAactive

Both comps support $155,000 as a fair value once the roof and minor items are addressed.

Rent Comps

AddressRentSqftConfigSource
918 W 27th St, 46208$9958202BRApartments.com
524 W 23rd St #2, 46208$9496642BRApartments.com

Both comps sit well above the current $750 documented rent — real upside on turnover.

↑ Back to Top

The Numbers

Deal Terms
Purchase Price
$139,900
Down Payment
20%
Interest Rate
7.5%
Loan Term
30 yrs
Closing Costs
$4,197
Repair Budget
$6,600
Monthly Rent
$1,500
Annual Property Tax
$756
Annual Insurance
$0
Monthly HOA
$0
Property Management
10%
Maintenance Reserve
5%
Vacancy Reserve
5%
CapEx Reserve
5%
Projected Performance
Loan Amount
$111,920
Total Cash Invested
$38,777
Monthly P&I
$783
Monthly Operating Exp.
$438
Monthly Cash Flow
$279
Annual Cash Flow
$3,353
Cap Rate
9.1%
Cash-on-Cash Return
8.6%
ARV Estimate
$155,000
↑ 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.