5825 Jackson St
Merrillville, IN 46410
List Price
$119,900
Initial Investment
$32,347Purchase Price
$118,000
Down Payment
25%
Rent
$1,225
Total Return
$95,357
Annualized Return
33.3%
Cap Rate
7.4%
Gross Yield
12.5%
Cash Flow
$1,584
Appreciation
11.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lot Size
6,970
HOA
None
Flood Risk
Not Required
- Complete interior and exterior turnkey rehab
- Achieves 1% rule
- 3 star neighborhood
- Listed at $119,000 w/ nearby comparable sales between $116,000 - $134,000
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,965Expenses
-$3,765Property Taxes
-$2,200Loan Payments
-$6,415Net Cash Flow
$1,584See more in Financials
Similar Listings