3801 Fellows St
South Bend, IN 46614
List Price
$62,500
Initial Investment
$17,972Purchase Price
$59,000
Down Payment
25%
Rent
$730
Total Return
$39,377
Annualized Return
28.5%
Cap Rate
8.6%
Gross Yield
14.8%
Cash Flow
$1,366
Appreciation
9.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/01/2019
Lease End
05/31/2021
Lot Size
4,792
HOA
None
Flood Risk
Not Required
- This property is located in a county that may require a water inspection at buyer’s expense
- Pet fee included in monthly rent of $30.00
- Monthly appliance rental fee included in monthly rent of $35.00
See more in Analysis
Annual Financial Highlights
Expected Rent
$8,322Expenses
-$2,548Property Taxes
-$1,200Loan Payments
-$3,208Net Cash Flow
$1,366See more in Financials
Similar Listings