4825 Shelby St
Indianapolis, IN 46227
List Price
$139,900
Initial Investment
$37,395Purchase Price
$132,000
Down Payment
25%
Rent
$1,295
Total Return
$98,137
Annualized Return
30.7%
Cap Rate
7.1%
Gross Yield
11.8%
Cash Flow
$1,475
Appreciation
11.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/15/2019
Lease End
06/30/2020
Lot Size
17,337
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,763Expenses
-$3,712Property Taxes
-$2,400Loan Payments
-$7,176Net Cash Flow
$1,475See more in Financials
Similar Listings