3673 Celtic Dr
Indianapolis, IN 46235
List Price
$68,000
Initial Investment
$15,850Purchase Price
$56,000
Down Payment
25%
Rent
$699
Total Return
$34,778
Annualized Return
28.1%
Cap Rate
8.0%
Gross Yield
15.0%
Cash Flow
$958
Appreciation
9.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
04/01/2017
Lease End
03/31/2020
Lot Size
7,362
HOA
None
Flood Risk
Not Required
- Tenant already in place and leased through 3/31/2020
- Upside in rent - market rent is $775/mo. making this a 7.5% cap rate
Buy It Now: Offers at list price include an American Home Shield home warranty.
See more in Analysis
Annual Financial Highlights
Expected Rent
$7,969Expenses
-$2,681Property Taxes
-$1,285Loan Payments
-$3,044Net Cash Flow
$958See more in Financials
Similar Listings