Turnkey

 

Property Location/Neighborhood

Township

Zip Code

Sq. Footage

Bedrooms

Baths

Monthly Rent

Sale Price

Yearly Taxes

Year Built

Appx Yearly Insurance

Utilities

Near Butler Tarkington

Washington

46208

1,064

3

1

700

39,000

665

1906

450

Tenant pays utilities

deals
Near Butler Tarkington
Sale Price $ 39,000.00
Interest Rate $
Actual Rent $ 700
Loan payment (P & I) $
Monthly Taxes $ 55.42
Monthly Insurance $ 37.50
Monthly Management $ 70.00
Cash Flow per Month w/o Management $ 607.08
Cash Flow per Month w/ Management $ 537.08
Annual Cash Flow
Cash Flow Return 17%

Property Location/Neighborhood

Township

Zip Code

Sq. Footage

Bedrooms

Baths

Monthly Rent

Sale Price

Yearly Taxes

Year Built

Appx Yearly Insurance

Utilities

Irvington

Warren

46219

1,344

3

1.5

950

65,000

1940

1920

600

Tenant pays utilities

deals
Irvington
Sale Price $ 65,000.00
Interest Rate $
Actual Rent $ 950
Loan payment (P & I) $
Monthly Taxes $ 161.67
Monthly Insurance $ 50.00
Monthly Management $ 95.00
Cash Flow per Month w/o Management $ 738.33
Cash Flow per Month w/ Management $ 643.33
Annual Cash Flow
Cash Flow Return 12%

Property Location/Neighborhood

Township

Zip Code

Sq. Footage

Bedrooms

Baths

Monthly Rent

Sale Price

Yearly Taxes

Year Built

Appx Yearly Insurance

Utilities

Near East Side

Washington

46226

1,384

3

1.5

750

55,000

920

1951

600

Tenant pays utilities

deals
Near East Side
Sale Price $ 55,000.00
Interest Rate $
Actual Rent $ 750.00
Loan payment (P & I) $
Monthly Taxes $ 76.67
Monthly Insurance $ 50.00
Monthly Management $ 75.00
Cash Flow per Month w/o Management $ 623.33
Cash Flow per Month w/ Management $ 548.33
Annual Cash Flow
Cash Flow Return 12%

Property Location/Neighborhood

Township

Zip Code

Sq. Footage

Bedrooms

Baths

Monthly Rent

Sale Price

Yearly Taxes

Year Built

Appx Yearly Insurance

Utilities

Eagledale (West Side)

Wayne

46224

925

2

1

725

49,000

1,082

1958

450

Tenant pays utilities

deals
Eagledale (West Side)
Sale Price $ 49,000.00
Interest Rate $
Actual Rent $ 725.00
Loan payment (P & I) $
Monthly Taxes $ 90.17
Monthly Insurance $ 37.50
Monthly Management $ 72.50
Cash Flow per Month w/o Management $ 597.33
Cash Flow per Month w/ Management $ 524.83
Annual Cash Flow
Cash Flow Return 13%

Property Location/Neighborhood

Township

Zip Code

Sq. Footage

Bedrooms

Baths

Monthly Rent

Sale Price

Yearly Taxes

Year Built

Appx Yearly Insurance

Utilities

East Side

Lawrence

46226

1,176

4

1.5

850

50,000

496

1955

450

Tenant pays utilities

deals
East Side
Sale Price $ 50,000.00
Interest Rate $
Actual Rent $ 850.00
Loan payment (P & I) $
Monthly Taxes $ 41.33
Monthly Insurance $ 37.50
Monthly Management $ 85.00
Cash Flow per Month w/o Management $ 771.17
Cash Flow per Month w/ Management $ 686.17
Annual Cash Flow
Cash Flow Return 16%

Property Location/Neighborhood

Township

Zip Code

Sq. Footage

Bedrooms

Baths

Monthly Rent

Sale Price

Yearly Taxes

Year Built

Appx Yearly Insurance

Utilities

Emerson Heights

Center NE

46203

1,088

3

1

750

50,000

402

1926

450

Tenant pays utilities

deals
Emerson Heights
Sale Price $ 50,000.00
Interest Rate $
Actual Rent $ 750.00
Loan payment (P & I) $
Monthly Taxes $ 33.50
Monthly Insurance $ 37.50
Monthly Management $ 75.00
Cash Flow per Month w/o Management $ 679.00
Cash Flow per Month w/ Management $ 604.00
Annual Cash Flow
Cash Flow Return 14%

Property Location/Neighborhood

Township

Zip Code

Sq. Footage

Bedrooms

Baths

Monthly Rent

Sale Price

Yearly Taxes

Year Built

Appx Yearly Insurance

Utilities

Bates Hendrix (South Side)

Center SE

46203

1,170

2

1

725

50,000

1,072

1900

450

Tenant pays utilities

deals
Bates Hendrix (South Side)
Sale Price $ 50,000.00
Interest Rate $
Actual Rent $ 725.00
Loan payment (P & I) $
Monthly Taxes $ 89.33
Monthly Insurance $ 37.50
Monthly Management $ 72.50
Cash Flow per Month w/o Management $ 598.17
Cash Flow per Month w/ Management $ 525.67
Annual Cash Flow
Cash Flow Return 13%

Property Location/Neighborhood

Township

Zip Code

Sq. Footage

Bedrooms

Baths

Monthly Rent

Sale Price

Yearly Taxes

Year Built

Appx Yearly Insurance

Utilities

Speedway

Wayne

46222

1,332

4

1.5

775

51,500

1,210

1955

450

Tenant pays utilities

deals
Speedway
Sale Price $ 51,500.00
Interest Rate $
Actual Rent $ 775.00
Loan payment (P & I) $
Monthly Taxes $ 100.83
Monthly Insurance $ 37.50
Monthly Management $ 77.50
Cash Flow per Month w/o Management $ 636.67
Cash Flow per Month w/ Management $ 559.17
Annual Cash Flow
Cash Flow Return 13%

Property Location/Neighborhood

Township

Zip Code

Sq. Footage

Bedrooms

Baths

Monthly Rent

Sale Price

Yearly Taxes

Year Built

Appx Yearly Insurance

Utilities

Mars Hill/p>

Wayne

46241

1,208

3

1

775

56,000

1,142

1940

450

Tenant pays utilities

deals
Mars Hill
Sale Price $ 56,000.00
Interest Rate $
Actual Rent $ 775.00
Loan payment (P & I) $
Monthly Taxes $ 95.17
Monthly Insurance $ 37.50
Monthly Management $ 77.50
Cash Flow per Month w/o Management $ 642.33
Cash Flow per Month w/ Management $ 564.83
Annual Cash Flow
Cash Flow Return 12%

Property Location/Neighborhood

Township

Zip Code

Sq. Footage

Bedrooms

Baths

Monthly Rent

Sale Price

Yearly Taxes

Year Built

Appx Yearly Insurance

Utilities

North East Side

Warrant

46235

1,316

3

2.5

900

65,000

1,414

1991

400

Tenant pays utilities

deals
North East Side
Sale Price $ 65,000.00
Interest Rate $
Actual Rent $ 900.00
Loan payment (P & I) $
Monthly Taxes $ 117.83
Monthly Insurance $ 33.33
Monthly Management $ 90.00
Cash Flow per Month w/o Management $ 748.83
Cash Flow per Month w/ Management $ 658.83
Annual Cash Flow
Cash Flow Return 12%

Property Location/Neighborhood

Township

Zip Code

Sq. Footage

Bedrooms

Baths

Monthly Rent

Sale Price

Yearly Taxes

Year Built

Appx Yearly Insurance

Utilities

East Side

46229

46229

1,762

4

2

995

69,000

1604

1962

400

Tenant pays utilities

deals
East Side
Sale Price $ 69,000.00
Interest Rate $
Actual Rent $ 995.00
Loan payment (P & I) $
Monthly Taxes $ 133.67
Monthly Insurance $ 33.33
Monthly Management $ 99.50
Cash Flow per Month w/o Management $ 828.00
Cash Flow per Month w/ Management $ 728.50
Annual Cash Flow
Cash Flow Return 13%