OFF_MARKETExcellent Deal12 days on market

13719 Roswell Dr

13719 Roswell Dr, Carmel, IN 46032, Carmel, IN 46032
$429,900
Zestimate®:$423,800

Listing Price

Property image 1
13719 Roswell Dr, Carmel, IN 46032
Loc: Carmel, IN
Days Listed
12
Tax Assessed
$328k
Zestimate®
$424k
Market Rate
Lot Size
10,019 sqft
Rent Estimate
$2,521/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.

8

Carmel Elementary School

PK-5
1.4 mi away
8

Carmel Middle School

6-8
0.9 mi away
10

Carmel High School

9-12
1.3 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
7.44%
Total ROI
26.9%
Cash Flow
$493/mo
DSCR
1.23
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
2026-06-12Sold$420,000$194
2026-05-16Pending sale$429,900$199
2026-05-09Price change$429,900$199
2026-05-01Listed for sale$430,000$199
2023-05-12Sold$366,000$169
2023-04-24Pending sale$325,000$150
2023-04-19Listed for sale$325,000$150

Tax History

YearProperty TaxTax Assessment
2025$3,116.42$328,200
2024$3,024$297,600
2023$2,971.38$297,600
2022$2,598.9$266,200
2021$2,599.26$237,500
2020$2,559.58$237,500
2019$2,352.72$236,200
2018$2,195.86$222,400
2017$2,118.06$211,100
2016$2,115.54$201,700
2014$1,843.5$189,500
2013$1,869.54$188,000
2012$1,890.64$188,200
2011$1,811.94$191,100
2010$1,894.64$191,100
2009$1,593.56$191,100
2007$1,704.48$191,100
2006$2,019.42$191,400
2005$0$161,600
2002$1,503.04$92,900
2001$1,463.62$30,970
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,160
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: $429,900Rent Basis: Observed Comp Model ($2,521/mo)State Tax Benchmark: 0.81% (IN)Hazard Reserve: $125/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.45%

NOI: $19,136/yr

Cash-on-Cash Yield
-7.7%

On $98,877 invested

DSCR Ratio
0.71x

Negative debt coverage

5-Yr Leveraged ROI
+55.6%

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)-$222/mo
Homeowner / Hazard Insurance-$125/mo
Vacancy Reserve (5% of rent)-$126/mo
Repairs & Maintenance (10% of rent)-$252/mo
Property Management (8% of rent)-$202/mo
Total Pure Operating Expenses-$926/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,521/mo
Less: Operating Expenses-$926/mo
Net Operating Income (NOI)+$1,595/mo
Less: Debt Service (30yr @ 6.75%)-$2,231/mo
Net Cash Flow
$-636/mo
$-7,632/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carmel.

13719 Roswell Dr | Carmel, IN | Haven AI Analysis | Haven by ScoutHavens