OFF_MARKETExcellent Deal117 days on market

12878 Mayfair Ln

12878 Mayfair Ln, Carmel, IN 46032, Carmel, IN 46032
$864,900
Zestimate®:$848,100

Listing Price

Property image 1
12878 Mayfair Ln, Carmel, IN 46032
Loc: Carmel, IN
Days Listed
117
Tax Assessed
$823k
Zestimate®
$848k
Market Rate
Lot Size
0.64 acres
Rent Estimate
$4,730/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

Clay Center Elementary School

PK-5
0.7 mi away
9

Creekside Middle School

6-8
2.3 mi away
10

Carmel High School

9-12
3.1 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
7.36%
Total ROI
26.5%
Cash Flow
$930/mo
DSCR
1.21
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
2026-07-24Sold$845,000$184
2026-06-19Price change$859,000$187
2026-05-01Listed for sale$864,900$188
2026-04-25Pending sale$864,900$188
2026-04-02Price change$864,900$188
2026-03-03Price change$874,900$191
2026-02-22Price change$879,000$192
2026-01-26Price change$889,000$194
2026-01-17Listed for sale$899,000$196
2025-06-23Listing removed$859,000$187
2025-06-03Price change$859,000$187
2025-05-23Pending sale$799,000$174
2025-05-08Price change$799,000$174
2025-04-30Price change$805,000$175
2025-04-14Price change$815,000$178
2025-04-05Price change$825,000$180
2025-03-20Price change$835,000$182
2025-03-11Price change$849,000$185
2025-03-03Price change$869,900$190
2025-02-25Price change$889,000$194
2025-02-19Price change$905,000$197
2025-02-12Listed for sale$955,000$208
2024-11-25Sold$666,775$145

Tax History

YearProperty TaxTax Assessment
2025$9,148.04$823,400
2024$8,383.24$798,600
2023$8,045.62$737,700
2022$7,070.74$700,900
2021$6,513.66$622,600
2020$6,242$574,000
2019$13,425.76$550,300
2018$9,824.48$561,800
2017$6,583.78$557,800
2016$5,180.26$557,800
2014$4,947.3$452,800
2013$4,833.6$442,500
2012$4,824.76$441,700
2011$6,287.84$565,000
2010$6,286.16$565,000
2009$5,594.58$565,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
4,590
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: $864,900Rent Basis: Observed Comp Model ($4,730/mo)State Tax Benchmark: 0.81% (IN)Hazard Reserve: $252/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.93%

NOI: $34,012/yr

Cash-on-Cash Yield
-10.0%

On $198,927 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+44.3%

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)-$556/mo
Homeowner / Hazard Insurance-$252/mo
Vacancy Reserve (5% of rent)-$237/mo
Repairs & Maintenance (10% of rent)-$473/mo
Property Management (8% of rent)-$378/mo
Total Pure Operating Expenses-$1,896/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,730/mo
Less: Operating Expenses-$1,896/mo
Net Operating Income (NOI)+$2,834/mo
Less: Debt Service (30yr @ 6.75%)-$4,488/mo
Net Cash Flow
$-1,653/mo
$-19,842/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carmel.