5051 Thrush Dr
Indianapolis, IN 46224
List Price
$69,000
Initial Investment
$20,968Purchase Price
$63,000
Down Payment
25%
Rent
$825
Total Return
$39,012
Annualized Return
24.4%
Cap Rate
7.4%
Gross Yield
15.7%
Cash Flow
$670
Appreciation
10.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/21/2018
Lease End
09/20/2019
Lot Size
7,754
HOA
None
Flood Risk
High Risk - Zone A
- Hard surface flooring throughout
- Electrical issues from inspection report evaluated and fixed- see invoice in diligence vault
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,405Expenses
-$3,810Property Taxes
-$1,500Loan Payments
-$3,425Net Cash Flow
$670See more in Financials
Similar Listings