OFF_MARKETExcellent Deal5 days on market

14020 Brookstone Dr

14020 Brookstone Dr, Carmel, IN 46032, Carmel, IN 46032
$1,075,000

Listing Price

Property image 1
14020 Brookstone Dr, Carmel, IN 46032
Loc: Carmel, IN
Days Listed
5
Tax Assessed
$855k
Lot Size
0.57 acres
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

Smoky Row Elementary School

PK-5
0.2 mi away
8

Carmel Middle School

6-8
2 mi away
10

Carmel High School

9-12
3 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
7.57%
Total ROI
27.5%
Cash Flow
$1,350/mo
DSCR
1.25
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
2026-08-15Price change$999,000$159
2026-07-16Price change$1,025,000$163
2026-06-14Price change$1,045,000$166
2026-05-08Listed for sale$1,075,000$171
2025-11-15Listing removed$959,000$152
2025-09-08Price change$959,000$152
2025-08-09Pending sale$969,000$154
2025-06-27Price change$969,000$154
2025-06-13Price change$999,000$159
2025-05-24Listed for sale$1,025,000$163
2024-11-14Listing removed$1,100,000$175
2024-10-17Listed for sale$1,100,000$175
2023-08-18Sold$889,000$141
2023-07-22Pending sale$899,500$143
2023-07-20Listed for sale$899,500$143

Tax History

YearProperty TaxTax Assessment
2025$8,785.28$854,500
2024$8,733.22$767,700
2023$7,869.8$767,700
2022$7,756.44$686,000
2021$7,332.18$681,700
2020$7,332.18$645,400
2019$7,004.34$645,400
2018$7,191.96$622,600
2017$3,439.78$639,300
2016$6,855.42$621,500
2014$6,856.12$625,700
2013$6,645.26$606,600
2012$6,732.48$614,500
2011$6,690.14$600,800
2010$7,017.52$630,100
2009$6,301.26$630,100
2007$6,852.64$637,200
2006$8,120.8$637,200
2005$0$579,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
6
Sq Ft
6,290
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: $1,075,000Rent Basis: Modeled Estimate ($8,600/mo)State Tax Benchmark: 0.81% (IN)Hazard Reserve: $314/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.40%

NOI: $68,775/yr

Cash-on-Cash Yield
0.7%

On $247,250 invested

DSCR Ratio
1.03x

Tight qualification

5-Yr Leveraged ROI
+97.9%

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)-$577/mo
Homeowner / Hazard Insurance-$314/mo
Vacancy Reserve (5% of rent)-$430/mo
Repairs & Maintenance (10% of rent)-$860/mo
Property Management (8% of rent)-$688/mo
Total Pure Operating Expenses-$2,869/mo
Net Investor Cash Flow
Gross Scheduled Rent+$8,600/mo
Less: Operating Expenses-$2,869/mo
Net Operating Income (NOI)+$5,731/mo
Less: Debt Service (30yr @ 6.75%)-$5,578/mo
Net Cash Flow
$153/mo
$1,839/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carmel.