1031 N Twyckenham Dr
South Bend, IN 46617
-modified-20181322171323_1280.jpg)
-modified-20181322171528_1280.jpg)
List Price
$100,000
Initial Investment
$31,898Purchase Price
$115,000
Down Payment
25%
Rent
$1,500
Total Return
$78,102
Annualized Return
32.3%
Cap Rate
9.7%
Gross Yield
15.7%
Cash Flow
$4,074
Appreciation
8.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/15/2017
Lease End
07/14/2018
Lot Size
10,560
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,100Expenses
-$4,974Property Taxes
-$1,800Loan Payments
-$6,252Net Cash Flow
$4,074See more in Financials
Similar Listings