2125 Morgan Creek Dr
Fort Wayne, IN 46808
List Price
$150,000
Initial Investment
$39,785Purchase Price
$146,000
Down Payment
25%
Rent
$1,260
Total Return
$71,192
Annualized Return
23.9%
Cap Rate
6.8%
Gross Yield
10.4%
Cash Flow
$1,477
Appreciation
7.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
12/27/2018
Lease End
12/31/2019
Lot Size
7,332
HOA
$1/mo
Flood Risk
Not Required
- Pet fee included in monthly rent of $35.00
- 4-star neighborhood
- No immediate repairs needed per inspection report
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,364Expenses
-$3,350Property Taxes
-$1,600Loan Payments
-$7,937Net Cash Flow
$1,477See more in Financials
Similar Listings