OFF_MARKETExcellent Deal0 days on market

1805 Beaufain St

1805 Beaufain St, Carmel, IN 46032, Carmel, IN 46032
$1,995,000
Zestimate®:$2,004,900$9,900 Under Market

Listing Price

Property image 1
1805 Beaufain St, Carmel, IN 46032
Loc: Carmel, IN
Days Listed
0
Tax Assessed
$1482k
Zestimate®
$2005k
0% Under Valued
Lot Size
0.34 acres
Rent Estimate
$7,140/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

Clay Center Elementary School

PK-5
1.1 mi away
9

Creekside Middle School

6-8
1.7 mi away
10

Carmel High School

9-12
3.6 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
7.69%
Total ROI
28.1%
Cash Flow
$2,694/mo
DSCR
1.27
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
2026-07-09Sold$1,995,000$282
2026-05-18Pending sale$1,995,000$282
2026-05-13Listed for sale$1,995,000$282
2022-10-24Sold$1,299,000$184
2022-09-15Pending sale$1,299,000$184
2021-09-07Listing removed$0
2021-08-20Price change$1,400,000$198
2021-07-28Price change$1,449,000$205
2021-07-24Listed for sale$1,499,000$212
2012-06-07Sold$1,050,000$149

Tax History

YearProperty TaxTax Assessment
2025$15,419.56$1,481,800
2024$15,463.34$1,332,800
2023$13,137.2$1,344,600
2022$10,380.54$1,133,000
2021$10,962.58$906,800
2020$10,015.9$956,600
2019$10,195.38$875,600
2018$10,174.8$905,400
2017$9,720.52$903,600
2016$9,685.52$878,600
2014$9,766.16$885,800
2013$9,846.8$893,000
2012$9,955.44$902,700
2011$14,127.3$743,700
2010$16,939.2$852,800
2009$15,951$926,900
2007$9.64$600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
6
Sq Ft
7,067
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: $1,995,000Rent Basis: Observed Comp Model ($7,140/mo)State Tax Benchmark: 0.81% (IN)Hazard Reserve: $582/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.36%

NOI: $46,987/yr

Cash-on-Cash Yield
-16.8%

On $458,850 invested

DSCR Ratio
0.38x

Negative debt coverage

5-Yr Leveraged ROI
+10.0%

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)-$1,000/mo
Homeowner / Hazard Insurance-$582/mo
Vacancy Reserve (5% of rent)-$357/mo
Repairs & Maintenance (10% of rent)-$714/mo
Property Management (8% of rent)-$571/mo
Total Pure Operating Expenses-$3,224/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,140/mo
Less: Operating Expenses-$3,224/mo
Net Operating Income (NOI)+$3,916/mo
Less: Debt Service (30yr @ 6.75%)-$10,352/mo
Net Cash Flow
$-6,436/mo
$-77,232/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carmel.

1805 Beaufain St | Carmel, IN | Haven AI Analysis | Haven by ScoutHavens