12316 Shearwater Run
Fort Wayne, IN 46845
List Price
$180,000
Initial Investment
$47,415Purchase Price
$174,000
Down Payment
25%
Rent
$1,385
Total Return
$77,314
Annualized Return
21.4%
Cap Rate
5.6%
Gross Yield
9.6%
Cash Flow
-$160
Appreciation
7.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
04/27/2020
Lease End
04/30/2021
Lot Size
7,860
HOA
$1/mo
Flood Risk
Not Required
- Pet fee included in monthly rent of $35
- 5-star neighborhood near highly rated schools
- No immediate estimated repair costs
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,789Expenses
-$3,390Property Taxes
-$3,100Loan Payments
-$9,460Net Cash Flow
-$160See more in Financials
Similar Listings