Se Connecter/S’inscrire
Votre courriel a été envoyé.
5430 Rockville Rd - 3 Units - Indy Westside! House-Hack + ADU 3 Unité Immeuble d’habitation offert à 250 796 $ CAD à un 14% taux de capitalisation Indianapolis, IN 46224



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- SFR House Hack Basement Unit & ADU
Résumé de l'annonce
SFR + Detached ADU + Basement Conversion Potential | 3–4 Beds / 2 Baths | 27,443 SF Corner Lot | Vacant
Value-add Indianapolis investment opportunity with multiple income streams and potential for 2–3 rentable living spaces. The property includes a main residence, detached ADU/garage structure with electric and water already run, and a full unfinished basement with exterior access that may support future apartment conversion.
The main house is positioned for approximately $2,200–$2,800/month, with an additional $1,000–$1,500/month potential from the detached ADU and $800–$1,200/month from a stabilized basement unit. Combined projected income is approximately $4,000–$6,000+/month, or $48,000–$72,000+ annual gross income. Estimated NOI potential is approximately $33,600–$46,800+ annually.
The property requires approximately $25,000–$45,000 in light rehab, primarily paint, LVP flooring, trim, lighting, kitchen/bath refreshes, deck repairs, curb appeal improvements, and mechanical checks. The large corner lot, mature trees, existing detached structures, and utility infrastructure create substantial flexibility for repositioning.
Investment Highlights: Strong candidate for BRRRR, house hacking, value-add rental, workforce housing, long-term hold, corporate housing, Section 8, ADU conversion, basement conversion, or rent-by-room strategies. The layout may support a 6–8+ room RBR configuration with projected income of approximately $3,500–$5,500+/month. Additional upside may exist through utility reimbursement, laundry income, storage, and parking.
Located along the Rockville Road corridor in Indianapolis, the property offers convenient access to employment, transit, and neighborhood amenities while serving an affordable workforce-housing rental market. The combination of a large lot, multiple structures, vacant delivery, and several independent income strategies makes this a compelling scattered-site rental, high-yield value-add, forced-appreciation, and portfolio expansion opportunity for private investors, family offices, syndicators, and institutional buyers.
Value-Add Investment, Indianapolis Rental Property, Multifamily Conversion, ADU Investment, House Hack, BRRRR Property, Workforce Housing, High-Yield Rental, Cash Flow Property, Scattered-Site Rental, Forced Appreciation, Income-Producing Property, Corporate Housing, Section 8, Rent-by-Room, Portfolio Expansion, 1031 Exchange.
Value-add Indianapolis investment opportunity with multiple income streams and potential for 2–3 rentable living spaces. The property includes a main residence, detached ADU/garage structure with electric and water already run, and a full unfinished basement with exterior access that may support future apartment conversion.
The main house is positioned for approximately $2,200–$2,800/month, with an additional $1,000–$1,500/month potential from the detached ADU and $800–$1,200/month from a stabilized basement unit. Combined projected income is approximately $4,000–$6,000+/month, or $48,000–$72,000+ annual gross income. Estimated NOI potential is approximately $33,600–$46,800+ annually.
The property requires approximately $25,000–$45,000 in light rehab, primarily paint, LVP flooring, trim, lighting, kitchen/bath refreshes, deck repairs, curb appeal improvements, and mechanical checks. The large corner lot, mature trees, existing detached structures, and utility infrastructure create substantial flexibility for repositioning.
Investment Highlights: Strong candidate for BRRRR, house hacking, value-add rental, workforce housing, long-term hold, corporate housing, Section 8, ADU conversion, basement conversion, or rent-by-room strategies. The layout may support a 6–8+ room RBR configuration with projected income of approximately $3,500–$5,500+/month. Additional upside may exist through utility reimbursement, laundry income, storage, and parking.
Located along the Rockville Road corridor in Indianapolis, the property offers convenient access to employment, transit, and neighborhood amenities while serving an affordable workforce-housing rental market. The combination of a large lot, multiple structures, vacant delivery, and several independent income strategies makes this a compelling scattered-site rental, high-yield value-add, forced-appreciation, and portfolio expansion opportunity for private investors, family offices, syndicators, and institutional buyers.
Value-Add Investment, Indianapolis Rental Property, Multifamily Conversion, ADU Investment, House Hack, BRRRR Property, Workforce Housing, High-Yield Rental, Cash Flow Property, Scattered-Site Rental, Forced Appreciation, Income-Producing Property, Corporate Housing, Section 8, Rent-by-Room, Portfolio Expansion, 1031 Exchange.
Bilan financier (Pro forma - 2026) Cliquez ici pour accéder à |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
-
|
-
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Dépenses d’exploitation |
-
|
-
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Pro forma - 2026) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
Faits sur la propriété
| Prix | 250 796 $ CAD | Nombre d’unités | 3 |
| Prix par unité | 83 599 $ CAD | Type de propriété | Immeuble residentiel |
| Type de vente | Investissement | Taille du bâtiment | 3 000 pi² |
| Taux de capitalisation | 14% | Nombre d’étages | 2 |
| Condition de vente | Entretien différé | Année de construction | 1920 |
| Prix | 250 796 $ CAD |
| Prix par unité | 83 599 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 14% |
| Condition de vente | Entretien différé |
| Nombre d’unités | 3 |
| Type de propriété | Immeuble residentiel |
| Taille du bâtiment | 3 000 pi² |
| Nombre d’étages | 2 |
| Année de construction | 1920 |
1 1
Assez accessible à pied
40/100
Exceptionnellement adapté aux voitures
100/100
Transports en commun limités
20/100
Plutôt accessible en vélo
40/100
Impôts fonciers
| Numéro de lot | 49-12-01-106-001.000-900 | Évaluation des bâtiments | 300 816 $ CAD (2025) |
| Évaluation du terrain | 13 097 $ CAD (2025) | Évaluation totale | 313 913 $ CAD (2025) |
Impôts fonciers
Numéro de lot
49-12-01-106-001.000-900
Évaluation du terrain
13 097 $ CAD (2025)
Évaluation des bâtiments
300 816 $ CAD (2025)
Évaluation totale
313 913 $ CAD (2025)
1 de 36
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
Acquire JDF
5430 Rockville Rd - 3 Units - Indy Westside! House-Hack + ADU
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
