5407 Georgia St
Merrillville, IN 46410
List Price
$125,000
Initial Investment
$33,518Purchase Price
$123,000
Down Payment
25%
Rent
$1,200
Total Return
$97,730
Annualized Return
32.7%
Cap Rate
7.0%
Gross Yield
11.7%
Cash Flow
$1,300
Appreciation
11.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
11/13/2020
Lease End
11/12/2021
Lot Size
14,375
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,680Expenses
-$3,393Property Taxes
-$2,300Loan Payments
-$6,687Net Cash Flow
$1,300See more in Financials
Similar Listings