OFF_MARKETExcellent Deal39 days on market

14551 Dublin Dr

14551 Dublin Dr, Carmel, IN 46033, Carmel, IN 46033
$379,900

Listing Price

Property image 1
14551 Dublin Dr, Carmel, IN 46033
Loc: Carmel, IN
Days Listed
39
Tax Assessed
$285k
Lot Size
6,970 sqft
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

Cherry Tree Elementary School

PK-5
2.6 mi away
9

Clay Middle School

6-8
2.7 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
7.42%
Total ROI
26.8%
Cash Flow
$429/mo
DSCR
1.22
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
2026-08-02Price change$349,900$176
2026-07-09Listed for sale$359,900$181
2026-07-08Pending sale$359,900$181
2026-06-29Price change$359,900$181
2026-05-23Price change$369,900$186
2026-05-01Price change$379,900$191
2026-04-04Listed for sale$389,900$196
2023-11-21Sold$343,000$173
2023-10-29Pending sale$335,000$169
2023-10-25Listed for sale$335,000$169
2013-12-15Listing removed$1,375$1
2013-12-04Listed for rent$1,375$1
2002-02-15Sold$138,000$69

Tax History

YearProperty TaxTax Assessment
2025$2,391$285,000
2024$2,390.16$239,500
2023$4,838.86$245,600
2022$4,538.56$234,600
2021$4,112.24$219,000
2020$4,109.8$198,400
2019$3,676.5$200,000
2018$8,592.46$179,400
2017$3,478.94$172,700
2016$3,402$168,600
2014$3,215.18$164,300
2013$3,176.4$158,400
2012$3,175.36$156,800
2011$2,803.8$147,600
2010$2,931.78$147,600
2009$2,540.04$147,600
2007$1,081.62$141,000
2006$1,281.8$141,000
2005$0$130,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,987
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: $379,900Rent Basis: Modeled Estimate ($3,039/mo)State Tax Benchmark: 0.81% (IN)Hazard Reserve: $111/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.43%

NOI: $24,440/yr

Cash-on-Cash Yield
0.9%

On $87,377 invested

DSCR Ratio
1.03x

Tight qualification

5-Yr Leveraged ROI
+98.7%

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)-$192/mo
Homeowner / Hazard Insurance-$111/mo
Vacancy Reserve (5% of rent)-$152/mo
Repairs & Maintenance (10% of rent)-$304/mo
Property Management (8% of rent)-$243/mo
Total Pure Operating Expenses-$1,002/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,039/mo
Less: Operating Expenses-$1,002/mo
Net Operating Income (NOI)+$2,037/mo
Less: Debt Service (30yr @ 6.75%)-$1,971/mo
Net Cash Flow
$65/mo
$785/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carmel.