3555 Cosmic CtDanvilleIN46122
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Danville at 3555 Cosmic Ct, Danville, IN, 46122 offers a 7.92% rental yield on a $423,785 purchase with $2,797/mo rent. Total monthly income registers $2,797/mo, and a $2,074/mo payment leaves $253/mo available for distribution. Annual cash flow reaches $3,040/yr on $140,485 to close, and return on cash invested stands at 22.07% in year one. Equity gained on principal adds $2,735/yr while 5% annual appreciation supports $117,084 over five years. Portfolio math shows five-year ROI at 114.22% and total cumulative return in cash at $160,459. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,797/mo property income against a $2,074/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 46122, Danville, IN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,372 (100%) |
| Owner Occupied HU | 5,687 (77.1%) |
| Renter Occupied HU | 1,515 (20.6%) |
| Vacant Housing Units | 170 ( 2.3%) |
| Median Home Value | $320,534 |
| Average Home Value | $354,582 |
Housing Distribution
Address Breakdown
Residential
7,196
Single Family
6,860
Multi-Family
336
Businesses
448
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
