OFF_MARKETRisky Deal14 days on market

3715 Chadwick Dr

3715 Chadwick Dr, Carmel, IN 46033, Carmel, IN 46033
$529,000

Listing Price

Property image 1
3715 Chadwick Dr, Carmel, IN 46033
Loc: Carmel, IN
Days Listed
14
Tax Assessed
$403k
Lot Size
0.43 acres
Rent Estimate
$3,285/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

Forest Dale Elementary School

PK-5
0.6 mi away
8

Carmel Middle School

6-8
3.1 mi away
10

Carmel High School

9-12
2.6 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
4.42%
Total ROI
11.7%
Cash Flow
$-727/mo
DSCR
0.73
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
2026-08-01Listing removed$475,000$143
2026-07-09Price change$475,000$143
2026-05-28Price change$489,900$147
2026-05-18Price change$499,000$150
2026-04-29Listed for sale$529,000$159
2026-01-14Listing removed$550,000$165
2025-10-28Price change$550,000$165
2025-09-13Listed for sale$650,000$195
2015-07-21Listing removed$209,900$63
2015-06-19Listed for sale$209,900$63
2005-08-26Sold$207,000$62
2005-04-04Sold$293,690$88

Tax History

YearProperty TaxTax Assessment
2025$4,266.32$403,200
2024$4,256.58$389,700
2023$4,059.06$399,500
2022$3,311.38$358,300
2021$3,204.5$295,700
2020$3,054.1$279,500
2019$2,831.96$270,300
2018$2,493.26$255,700
2017$2,521.78$230,600
2016$2,542.8$230,900
2014$2,247.02$219,000
2013$2,241.32$214,300
2012$2,223.26$211,300
2011$2,082.24$211,900
2010$2,274.12$219,400
2009$1,918.02$219,400
2007$1,890.82$206,100
2006$3,240.24$218,200
2005$0$182,500
2002$2,346.26$103,600
2001$2,369.86$34,540
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,962
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: $529,000Rent Basis: Observed Comp Model ($3,285/mo)State Tax Benchmark: 0.81% (IN)Hazard Reserve: $154/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.77%

NOI: $25,239/yr

Cash-on-Cash Yield
-6.3%

On $121,670 invested

DSCR Ratio
0.77x

Negative debt coverage

5-Yr Leveraged ROI
+62.6%

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)-$272/mo
Homeowner / Hazard Insurance-$154/mo
Vacancy Reserve (5% of rent)-$164/mo
Repairs & Maintenance (10% of rent)-$329/mo
Property Management (8% of rent)-$263/mo
Total Pure Operating Expenses-$1,182/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,285/mo
Less: Operating Expenses-$1,182/mo
Net Operating Income (NOI)+$2,103/mo
Less: Debt Service (30yr @ 6.75%)-$2,745/mo
Net Cash Flow
$-642/mo
$-7,699/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carmel.