OFF_MARKETExcellent Deal0 days on market
13268 Roma Bnd
13268 Roma Bnd, Carmel, IN 46074, Carmel, IN 46074
13268 Roma Bnd, Carmel, IN 46074
Loc: Carmel, IN
Days Listed
0
Tax Assessed
$405k
Lot Size
0.35 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
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
7.52%
Total ROI
27.3%
Cash Flow
$652/mo
DSCR
1.24
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $539,900Rent Basis: Modeled Estimate ($4,319/mo)State Tax Benchmark: 0.81% (IN)Hazard Reserve: $157/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.44%
NOI: $34,745/yr
Cash-on-Cash Yield
0.9%
On $124,177 invested
DSCR Ratio
1.03x
Tight qualification
5-Yr Leveraged ROI
+98.7%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.81% of basis)-$273/mo
Homeowner / Hazard Insurance-$157/mo
Vacancy Reserve (5% of rent)-$216/mo
Repairs & Maintenance (10% of rent)-$432/mo
Property Management (8% of rent)-$346/mo
Total Pure Operating Expenses-$1,424/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,319/mo
Less: Operating Expenses-$1,424/mo
Net Operating Income (NOI)+$2,895/mo
Less: Debt Service (30yr @ 6.75%)-$2,801/mo
Net Cash Flow
$94/mo
$1,128/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Carmel.