1316 Ellington Dr

Shelbyville, IN 46176
image0

3 bd, 2 ba | 1,222 sqft | Built in 2004

slider image
slider image
slider image
List Price
$109,900

Initial Investment

$29,566

Purchase Price

$108,500

Down Payment

25%

Rent

$975

Total Return

$57,200

Annualized Return

24.5%

Cap Rate

6.3%

Gross Yield

10.8%

Cash Flow

$380

Appreciation

8.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

04/29/2017

Lease End

04/30/2018

Lot Size

5,663

HOA

$1/mo

Flood Risk

Not Required


See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$11,115

Expenses

-$2,836

Property Taxes

-$2,000

Loan Payments

-$5,899

Net Cash Flow

$380

See more in Financials

Similar Listings