5809 Grassy Bank Dr
Indianapolis, IN 46237
List Price
$165,000
Initial Investment
$44,418Purchase Price
$163,000
Down Payment
25%
Rent
$1,375
Total Return
$100,636
Annualized Return
26.6%
Cap Rate
5.6%
Gross Yield
10.1%
Cash Flow
-$410
Appreciation
10.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/09/2017
Lease End
07/31/2018
Lot Size
7,710
HOA
$3/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,675Expenses
-$3,923Property Taxes
-$3,300Loan Payments
-$8,862Net Cash Flow
-$410See more in Financials
Similar Listings