13131 Parrish Ave
Cedar Lake, IN 46303
List Price
$112,900
Initial Investment
$31,203Purchase Price
$111,900
Down Payment
25%
Rent
$1,215
Total Return
$47,924
Annualized Return
21.3%
Cap Rate
6.8%
Gross Yield
13.0%
Cash Flow
$884
Appreciation
6.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
11/21/2018
Lease End
09/30/2021
Lot Size
21,780
HOA
None
Flood Risk
Not Required
- Complete interior and exterior, turnkey rehab
- Priced for an investor at $112,900, with recent sales between $134,000 - $156,000
- 4-star neighborhood with premium school district
- Leased through 9/30/2021
- Pet fee included in monthly rent of $15.00
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,851Expenses
-$3,883Property Taxes
-$3,000Loan Payments
-$6,083Net Cash Flow
$884See more in Financials
Similar Listings