13034 W Elster Way
Fishers, IN 46037
List Price
$203,000
Initial Investment
$53,410Purchase Price
$196,000
Down Payment
25%
Rent
$1,600
Total Return
$67,818
Annualized Return
18.0%
Cap Rate
5.8%
Gross Yield
9.8%
Cash Flow
$78
Appreciation
6.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/23/2016
Lease End
09/30/2018
Lot Size
5,663
HOA
$0/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$18,240Expenses
-$4,234Property Taxes
-$3,272Loan Payments
-$10,656Net Cash Flow
$78See more in Financials
Similar Listings