4042 Waterfield Dr
Indianapolis, IN 46235
List Price
$104,900
Initial Investment
$26,616Purchase Price
$96,500
Down Payment
25%
Rent
$975
Total Return
$58,043
Annualized Return
27.4%
Cap Rate
7.2%
Gross Yield
12.1%
Cash Flow
$1,164
Appreciation
9.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/01/2017
Lease End
06/30/2018
Lot Size
5,968
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,115Expenses
-$2,932Property Taxes
-$1,773Loan Payments
-$5,246Net Cash Flow
$1,164See more in Financials
Similar Listings