OFF_MARKETExcellent Deal19 days on market

450 1st Ave SE

450 1st Ave SE, Carmel, IN 46032, Carmel, IN 46032
$999,000
Zestimate®:$803,700

Listing Price

Property image 1
450 1st Ave SE, Carmel, IN 46032
Loc: Carmel, IN
Days Listed
19
Tax Assessed
$716k
Zestimate®
$804k
Market Rate
Lot Size
8,276 sqft
Rent Estimate
$4,306/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
0.2 mi away
8

Carmel Middle School

6-8
0.9 mi away
10

Carmel High School

9-12
0.5 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
7.66%
Total ROI
28.0%
Cash Flow
$1,325/mo
DSCR
1.26
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
2026-07-15Sold$800,377$225
2026-05-27Pending sale$950,000$267
2026-05-20Price change$950,000$267
2026-05-07Price change$999,000$280
2026-04-24Listed for sale$1,070,000$300
2016-08-10Sold$490,000$138
2016-02-01Sold$475,000$133

Tax History

YearProperty TaxTax Assessment
2025$7,918.86$716,100
2024$7,479.16$693,900
2023$6,070.48$663,700
2022$5,521$531,200
2021$5,556.54$487,400
2020$5,592.08$490,500
2019$5,490.02$493,600
2018$4,986.7$493,600
2017$4,601.04$448,800
2016$5,031.56$421,000
2014$1,358.28$156,400
2013$1,063.42$150,400
2012$1,060.74$149,400
2011$727.08$127,700
2010$760.26$127,700
2009$776.14$135,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,563
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: $999,000Rent Basis: Observed Comp Model ($4,306/mo)State Tax Benchmark: 0.81% (IN)Hazard Reserve: $291/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.05%

NOI: $30,495/yr

Cash-on-Cash Yield
-13.8%

On $229,770 invested

DSCR Ratio
0.49x

Negative debt coverage

5-Yr Leveraged ROI
+25.2%

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)-$483/mo
Homeowner / Hazard Insurance-$291/mo
Vacancy Reserve (5% of rent)-$215/mo
Repairs & Maintenance (10% of rent)-$431/mo
Property Management (8% of rent)-$344/mo
Total Pure Operating Expenses-$1,765/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,306/mo
Less: Operating Expenses-$1,765/mo
Net Operating Income (NOI)+$2,541/mo
Less: Debt Service (30yr @ 6.75%)-$5,184/mo
Net Cash Flow
$-2,642/mo
$-31,708/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carmel.