12208 Shearwater Run

Fort Wayne, IN 46845
image0

3 bd, 2 ba | 1,531 sqft | Built in 2009

slider image
slider image
slider image
List Price
$174,900

Initial Investment

$46,053

Purchase Price

$169,000

Down Payment

25%

Rent

$1,275

Total Return

$76,254

Annualized Return

21.7%

Cap Rate

5.7%

Gross Yield

9.1%

Cash Flow

$54

Appreciation

7.8%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

08/09/2019

Lease End

08/31/2020

Lot Size

6,625

HOA

$15/mo

Flood Risk

Not Required

  • 5-star neighborhood near highly-rated schools (8,8,10)
  • Leased through 8/31/2020
  • No immediate repairs per inspection report
  • Close to parks, shopping, and dining

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$14,535

Expenses

-$3,294

Property Taxes

-$2,000

Loan Payments

-$9,188

Net Cash Flow

$54

See more in Financials

Similar Listings