1702 N Hawthorne Ln
Indianapolis, IN 46218
List Price
$89,900
Initial Investment
$88,357Purchase Price
$84,829
Down Payment
100%
Rent
$895
Total Return
$89,909
Annualized Return
16.5%
Cap Rate
7.4%
Gross Yield
12.7%
Cash Flow
$5,659
Appreciation
12.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/16/2019
Lease End
03/31/2020
Lot Size
5,271
HOA
None
Flood Risk
Not Required
- An affiliate of Roofstock is the seller of this home, which has been professionally acquired, renovated, and leased (if stated) to meet our certification requirements
- As of 4/3, minor structural repair was completed per inspection report recommendation
- Attractive 11.9% gross yield, 6.3% annualized return, 7.3% cap rate for a home in a 3-star neighborhood
- Pet fee included in monthly rent of $20
- Seller will provide a 1 year home warranty
- With over $7,000 invested, the home features easy-to-clean tiles, plush carpet, and remodeled bathroom
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,203Expenses
-$2,845Property Taxes
-$1,699Loan Payments
$0Net Cash Flow
$5,659See more in Financials
Similar Listings