12208 Shearwater Run
Fort Wayne, IN 46845
List Price
$174,900
Initial Investment
$46,053Purchase Price
$169,000
Down Payment
25%
Rent
$1,275
Total Return
$75,096
Annualized Return
21.4%
Cap Rate
5.7%
Gross Yield
9.1%
Cash Flow
-$164
Appreciation
7.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/09/2019
Lease End
08/31/2020
Lot Size
6,625
HOA
$15/mo
Flood Risk
Not Required
- 5-star neighborhood near highly-rated schools (8,8,10)
- Leased through 8/31/2020
- No immediate repairs per inspection report
- Close to parks, shopping, and dining
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,535Expenses
-$3,512Property Taxes
-$2,000Loan Payments
-$9,188Net Cash Flow
-$164See more in Financials
Similar Listings