OFF_MARKETExcellent Deal0 days on market
1719 Asherwood Ln
1719 Asherwood Ln, Carmel, IN 46032, Carmel, IN 46032
1719 Asherwood Ln, Carmel, IN 46032
Loc: Carmel, IN
Days Listed
0
Tax Assessed
$1k
Lot Size
1.03 acres
Type
lot
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
8.46%
Total ROI
32.0%
Cash Flow
$1,346/mo
DSCR
1.39
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: $675,000Rent Basis: Modeled Estimate ($5,400/mo)State Tax Benchmark: 0.81% (IN)Hazard Reserve: $197/mo
Haven ScoreGood
6/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
7.04%
NOI: $47,527/yr
Cash-on-Cash Yield
3.5%
On $155,250 invested
DSCR Ratio
1.13x
Tight qualification
5-Yr Leveraged ROI
+111.9%
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)-$0/mo
Homeowner / Hazard Insurance-$197/mo
Vacancy Reserve (5% of rent)-$270/mo
Repairs & Maintenance (10% of rent)-$540/mo
Property Management (8% of rent)-$432/mo
Total Pure Operating Expenses-$1,439/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,400/mo
Less: Operating Expenses-$1,439/mo
Net Operating Income (NOI)+$3,961/mo
Less: Debt Service (30yr @ 6.75%)-$3,502/mo
Net Cash Flow
$458/mo
$5,498/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Carmel.