OFF_MARKETExcellent Deal5 days on market

1732 Creekside Ln W

1732 Creekside Ln W, Carmel, IN 46032, Carmel, IN 46032
$459,900
Zestimate®:$430,100

Listing Price

Property image 1
1732 Creekside Ln W, Carmel, IN 46032
Loc: Carmel, IN
Days Listed
5
Tax Assessed
$339k
Zestimate®
$430k
Market Rate
Lot Size
2,614 sqft
Rent Estimate
$3,660/mo
Est. Cash Flow base
Type
condo

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
1.1 mi away
8

Carmel Middle School

6-8
1.7 mi away
10

Carmel High School

9-12
1.7 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
7.50%
Total ROI
27.1%
Cash Flow
$547/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

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-08-10Sold$430,000$134
2026-06-25Pending sale$449,000$140
2026-06-04Price change$449,000$140
2026-05-08Listed for sale$459,900$143
2025-12-04Listing removed$460,000$143
2025-11-07Price change$460,000$143
2025-10-02Price change$479,900$150
2025-09-11Listed for sale$489,900$153
2017-08-14Sold$278,000$87
2017-08-11Pending sale$299,900$93
2017-07-17Price change$299,900$93
2017-06-17Listed for sale$315,000$98

Tax History

YearProperty TaxTax Assessment
2025$3,337.4$338,700
2024$2,852.24$315,300
2023$2,921.36$283,800
2022$2,694.12$262,900
2021$2,752.44$245,000
2020$2,967.9$249,300
2019$4,455.08$267,200
2018$2,886.4$267,200
2017$1,409.39$263,900
2016$2,741.38$261,300
2014$2,556.5$250,600
2013$2,452.88$237,800
2012$2,400.76$232,000
2011$2,606.34$260,700
2010$2,725.3$260,700
2009$2,291.36$260,700
2007$2,616.84$273,000
2006$3,240.32$283,100
2005$0$257,200
2002$1,699$93,700
2001$1,673.56$30,530
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
3,208
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: $459,900Rent Basis: Observed Comp Model ($3,660/mo)State Tax Benchmark: 0.81% (IN)Hazard Reserve: $134/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.41%

NOI: $29,467/yr

Cash-on-Cash Yield
0.8%

On $105,777 invested

DSCR Ratio
1.03x

Tight qualification

5-Yr Leveraged ROI
+98.1%

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)-$229/mo
Homeowner / Hazard Insurance-$134/mo
Vacancy Reserve (5% of rent)-$183/mo
Repairs & Maintenance (10% of rent)-$366/mo
Property Management (8% of rent)-$293/mo
Total Pure Operating Expenses-$1,204/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,660/mo
Less: Operating Expenses-$1,204/mo
Net Operating Income (NOI)+$2,456/mo
Less: Debt Service (30yr @ 6.75%)-$2,386/mo
Net Cash Flow
$69/mo
$831/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carmel.