205 S Pine St
Mishawaka, IN 46544
List Price
$75,000
Initial Investment
$19,620Purchase Price
$72,000
Down Payment
25%
Rent
$800
Total Return
$40,231
Annualized Return
26.3%
Cap Rate
7.3%
Gross Yield
13.3%
Cash Flow
$789
Appreciation
8.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
05/21/2020
Lease End
05/31/2021
Lot Size
6,060
HOA
None
Flood Risk
Not Required
- Seller recently completed repairs, see inspection details in the diligence documents
- Near shops and restaurants
- Leased through 5/31/2021
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,120Expenses
-$2,517Property Taxes
-$1,900Loan Payments
-$3,914Net Cash Flow
$789See more in Financials
Similar Listings