OFF_MARKETExcellent Deal4 days on market

13545 West Rd

13545 West Rd, Carmel, IN 46074, Carmel, IN 46074
$700,000
Zestimate®:$635,100

Listing Price

Property image 1
13545 West Rd, Carmel, IN 46074
Loc: Carmel, IN
Days Listed
4
Tax Assessed
$344k
Zestimate®
$635k
Market Rate
Lot Size
1.00 acres
Rent Estimate
$2,527/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

9

College Wood Elementary School

PK-5
1.5 mi away
9

Creekside Middle School

6-8
1.4 mi away
10

Carmel High School

9-12
6.1 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.88%
Total ROI
29.1%
Cash Flow
$1,056/mo
DSCR
1.30
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-31Sold$635,000$341
2026-06-15Pending sale$700,000$376
2026-06-09Listed for sale$700,000$376
2026-06-03Pending sale$700,000$376
2026-05-09Listed for sale$700,000$376

Tax History

YearProperty TaxTax Assessment
2025$3,447.28$344,100
2024$3,085.68$324,100
2023$2,942.3$294,100
2022$2,446.38$256,600
2021$2,446.72$224,600
2020$2,515.72$224,600
2019$2,491.84$230,800
2018$2,369.92$230,800
2017$2,427.18$222,400
2016$2,184.06$224,300
2014$2,142.7$210,800
2013$2,087.32$202,000
2012$2,056.8$200,000
2011$1,798.64$189,900
2010$1,880.72$189,900
2009$1,792.6$208,900
2007$1,797.98$198,800
2006$2,035.06$194,800
2005$0$181,300
2002$1,469.66$93,100
2001$1,356.14$28,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,860
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $700,000Rent Basis: Observed Comp Model ($2,527/mo)State Tax Benchmark: 0.81% (IN)Hazard Reserve: $204/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.59%

NOI: $18,114/yr

Cash-on-Cash Yield
-15.8%

On $161,000 invested

DSCR Ratio
0.42x

Negative debt coverage

5-Yr Leveraged ROI
+15.1%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.81% of basis)-$232/mo
Homeowner / Hazard Insurance-$204/mo
Vacancy Reserve (5% of rent)-$126/mo
Repairs & Maintenance (10% of rent)-$253/mo
Property Management (8% of rent)-$202/mo
Total Pure Operating Expenses-$1,017/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,527/mo
Less: Operating Expenses-$1,017/mo
Net Operating Income (NOI)+$1,510/mo
Less: Debt Service (30yr @ 6.75%)-$3,632/mo
Net Cash Flow
$-2,123/mo
$-25,472/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carmel.