627 Hickory Pine Dr
Whiteland, IN 46184
List Price
$165,000
Initial Investment
$44,386Purchase Price
$160,000
Down Payment
25%
Rent
$1,385
Total Return
$99,536
Annualized Return
27.1%
Cap Rate
6.2%
Gross Yield
10.4%
Cash Flow
$638
Appreciation
10.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/21/2019
Lease End
02/28/2021
Lot Size
6,316
HOA
$1/mo
Flood Risk
Not Required
- <$800 in immediate repairs
- 4.5 star neighborhood
- Built in 2004
- $25 pet rent and $10 filter replacement fee included in rent
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,789Expenses
-$3,853Property Taxes
-$2,600Loan Payments
-$8,698Net Cash Flow
$638See more in Financials
Similar Listings