922 Laurelwood Dr

South Bend, IN 46637
image0

4 bd, 3 ba | 2,562 sqft | Built in 1988

slider image
slider image
slider image
List Price
$142,000

Initial Investment

$39,670

Purchase Price

$142,000

Down Payment

25%

Rent

$1,350

Total Return

$73,838

Annualized Return

24.1%

Cap Rate

6.6%

Gross Yield

11.4%

Cash Flow

$826

Appreciation

8.5%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

12/01/2017

Lease End

11/30/2018

Property Type

Duplex

Lot Size

12,196

HOA

None

Flood Risk

Not Required

  • 924 Laurelwood tenant has additional $50 fee for appliance rental
  • Less than 10 minute drive to the University of Notre Dame

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$15,390

Expenses

-$4,244

Property Taxes

-$2,600

Loan Payments

-$7,720

Net Cash Flow

$826

See more in Financials

Similar Listings