Log In/Sign Up
Your email has been sent.
5430 Rockville Rd - 3 Units - Indy Westside! House-Hack + ADU 3,000 SF Specialty Building Offered at $180,000 at a 14% Cap Rate in Indianapolis, IN 46224



Investment Highlights
- SFR House Hack Basement Unit & ADU
Executive Summary
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.
Financial Summary (Pro Forma - 2026) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
-
|
-
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $180,000 | Property Subtype | Residential Income |
| Price Per SF | $60 | Building Class | C |
| Sale Type | Investment | Lot Size | 1.00 AC |
| Cap Rate | 14% | Building Size | 3,000 SF |
| Sale Condition | Deferred Maintenance | No. Stories | 2 |
| Property Type | Specialty | Year Built | 1920 |
| Price | $180,000 |
| Price Per SF | $60 |
| Sale Type | Investment |
| Cap Rate | 14% |
| Sale Condition | Deferred Maintenance |
| Property Type | Specialty |
| Property Subtype | Residential Income |
| Building Class | C |
| Lot Size | 1.00 AC |
| Building Size | 3,000 SF |
| No. Stories | 2 |
| Year Built | 1920 |
1 1
Fairly walkable
40/100
Exceptionally drivable
100/100
Limited public transit
20/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 49-12-01-106-001.000-900 | Improvements Assessment | $215,900 (2025) |
| Land Assessment | $9,400 (2025) | Total Assessment | $225,300 (2025) |
Property Taxes
Parcel Number
49-12-01-106-001.000-900
Land Assessment
$9,400 (2025)
Improvements Assessment
$215,900 (2025)
Total Assessment
$225,300 (2025)
1 of 36
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
5430 Rockville Rd - 3 Units - Indy Westside! House-Hack + ADU
