1302 Napoleon St

Valparaiso, IN 46383
image0

3 bd, 1 ba | 1,000 sqft | Built in 1952

slider image
slider image
slider image
List Price
$141,000

Initial Investment

$37,878

Purchase Price

$139,000

Down Payment

25%

Rent

$1,345

Total Return

$79,617

Annualized Return

26.1%

Cap Rate

6.5%

Gross Yield

11.6%

Cash Flow

$769

Appreciation

9.2%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

09/06/2019

Lease End

09/30/2022

Lot Size

10,367

HOA

None

Flood Risk

Not Required

  • Pet fee included in monthly rent of $50
  • Complete interior and exterior rehab with $0 in repairs needed
  • 5 star neighborhood w/ premium schools (7,6,8)
  • Tenant purchase option of $149,900.00 till 09/30/2022

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$15,333

Expenses

-$3,907

Property Taxes

-$3,100

Loan Payments

-$7,557

Net Cash Flow

$769

See more in Financials

Similar Listings