5000 Stone Ave
Portage, IN 46368
List Price
$109,500
Initial Investment
$28,068Purchase Price
$103,000
Down Payment
25%
Rent
$1,025
Total Return
$51,979
Annualized Return
25.1%
Cap Rate
7.6%
Gross Yield
11.9%
Cash Flow
$1,612
Appreciation
7.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
05/20/2019
Lease End
05/19/2020
Lot Size
12,314
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,685Expenses
-$3,073Property Taxes
-$1,400Loan Payments
-$5,600Net Cash Flow
$1,612See more in Financials
Similar Listings