?? Investor Overview: 1021 W 32nd St, Indianapolis, IN 46208 Property Type: SFR Beds/Baths: 3 Bed / 2 Bath (Potential 4/2 w/ Basement) Sqft: 1,485 | Lot: 5,793 | Year Built: 1908 Occupancy: Owner Occupied (Vacant Delivery) Asking Price: $TBD ARV: $240,166 Est. Rent (Maxed): $1,800–$1,900/mo (Long-Term) | $150–$200/night (Airbnb) Price/Sqft (ARV): $162/sqft Rehab Estimate: $12,000–$22,000 (Rental-Grade; Incl. Optional Basement Add) ?? Rehab Scope (Rental-Grade Finish) Deep clean + full paint/trim refresh Kitchen minor updates (hardware/appliances) Bath caulk/fixture tune-ups Exterior power wash/paint Landscaping & safety upgrades Optional basement egress + finish for +1 bed ?? Why This Deal Works for Investors ?? Key updates done (1yr furnace, flooring/subfloor, baths, lighting, W/D) = minimal risk/capex ?? Proven $1,450/mo rents ? max to $1,900 w/ light work (Section 8 viable) ?? Basement add unlocks 4/2 config (higher rents/Airbnb revenue) ?? Excellent spread: All-in ~$TBD + $12–22K vs. $240K ARV ?? Versatile zoning: Residential w/ Airbnb/short-term potential (confirm local regs) ?? Vacant delivery, clean title, no liens (from comps history) ?? Low-scope = quick turnaround (2–4 weeks to revenue) ?? Quick Numbers Recap Purchase: $TBD Rehab: $12–22K All-In: TBD + $12–22K ARV: $240K Rent Potential: $1,800–$1,900/mo (Rental) | $27K–$40K Revenue (Airbnb) ROI Range: ~18–28%+ (Flip) / 13–18% CoC (Rental) / 20–30% (Airbnb Net) Full SOW/Rehab Breakdown: 1021 W 32nd St, Indianapolis, IN 46208 Overall Scope: Light cosmetic refresh for clean, partially updated foursquare – paint/clean, minor kitchen/bath/exterior, optional basement +1 bed (egress). Strong mechanicals (1yr furnace, recent flooring); water heater age unknown (inspect/replace if needed). No major structural issues visible (solid siding/porch). Assume 1,485 sqft + basement. Total est. cost: $12,000–$22,000 ($8–$15/SF; 2–4 weeks). High-ROI: $250–$400/mo rent boost to max $1,900; 10–12% cap or 25–35% flip at $240K ARV; Airbnb uplift $30K+ revenue. Structural & Exterior ($3,000–$5,000): Porch/siding power wash & paint (minor wear): $1,500–$2,500 Yard/landscaping (basic grass/overgrowth): $800–$1,500 Roof/gutter minor tune-up (functional): $700–$1,000 Interior Cosmetics & Value-Add ($7,000–$10,000): Deep clean/declutter (cluttered rooms): $800–$1,200 Full paint/trim refresh (neutral, spot dated): $2,500–$3,500 Kitchen refresh (functional but older cabinets/appliances): $1,500–$2,000 Bath updates (modern but caulk/fixtures): $800–$1,200 Floor spot touch-ups (1yr old overall): $1,400–$2,100 Basement Value-Add ($2,000–$7,000): New lighting + egress window/basic finish (drywall, flooring) for +1 bed: $2,000–$7,000 – Legal conversion boosts ARV $20K+ & max rent $350/mo or Airbnb $50/night Mechanical Systems ($0–$0): Furnace 1yr old; water heater inspect (budget $1K if replace); W/D hookups ready Contingency & Misc ($0–$0): Permits/inspections (Indy reqs for basement/electrical): $500–$1,000 Contingency (10% buffer for surprises): $1,200–$2,000 Total Cost Breakdown: Low-End: $12,000 ($8/SF) – Essentials only (no basement add). High-End: $22,000 ($15/SF) – Full basement conversion, premium finishes. ROI Impact: Quick to max rents/Airbnb; strong DSCR 1.40+ post-rehab; flip margins 30–40% after costs. Rental Strategy Breakdown (Maxing Out Rents) Max Market Rent: $1,900/mo (updated 3/2 in 46208; comps show $1,800–$2,000 for similar; push to $2,250/mo as 4/2 w/ basement add – Section 8 viable for guaranteed payments) Annual Gross: $22,800 (3/2) – $27,000 (4/2) Expenses (Detailed): 30% est. $6,840–$8,100 (incl. 8% management $1,824, maintenance $1,140, vacancies 5% $1,140, utilities $1,200 if owner-paid, insurance $1,200, taxes $1,184 from comps, misc $1,200) NOI: $15,960 (3/2) – $18,900 (4/2) More info: 317-610-9834
This property is off market, which means it's not currently listed for sale or rent on Zillow. This may be different from what's available on other websites or public sources.
