2283 Blue Spring Run
Fort Wayne, IN 46808
List Price
$190,000
Initial Investment
$51,639Purchase Price
$189,500
Down Payment
25%
Rent
$1,404
Total Return
$78,032
Annualized Return
20.0%
Cap Rate
5.2%
Gross Yield
8.9%
Cash Flow
-$799
Appreciation
7.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/01/2020
Lease End
07/31/2021
Lot Size
9,452
HOA
$15/mo
Flood Risk
Not Required
- Inspection contingency available
- Built in 2019
- 4-star neighborhood
- Located on a cul-de-sac
- Pet fee included in monthly rent of $35
See more in Analysis
Annual Financial Highlights
Expected Rent
$16,006Expenses
-$3,203Property Taxes
-$3,300Loan Payments
-$10,302Net Cash Flow
-$799See more in Financials
Similar Listings