Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Avon at 1120 Crystal Ct, Avon, IN, 46123 priced at $312,500 converts $2,266/mo rent into $381/mo cash flow after a $1,530/mo obligation. Total monthly income equals $2,266/mo, and annual cash flow totals $4,573/yr on $103,594 invested. Return on cash invested prints 24.32% in year one, and rental yield reads 8.7% against a $312,500 entry. Equity gained on principal adds $2,017/yr, while 5% annual appreciation compiles into $86,338 by year five. Five-year ROI reaches 126.33% and total cumulative return in cash sums $130,872. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,266/mo property income covering a $1,530/mo payment, not borrower’s personal income.
Single Family
Built in 1992
0.37 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 46123, Avon, IN area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,638 (100%) |
| Owner Occupied HU | 12,897 (77.5%) |
| Renter Occupied HU | 3,116 (18.7%) |
| Vacant Housing Units | 625 ( 3.8%) |
| Median Home Value | $326,962 |
| Average Home Value | $336,322 |
Residential
16,424
Single Family
15,189
Multi-Family
1,235
Businesses
779
Date | Event | Price |
|---|---|---|
| 2025-05-08 | Listed for sale | $312,500 |
| 2016-08-25 | Sold | $175,000 |
| 2008-08-29 | Sold | $136,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-08 | $2696.52 | 2.44% | $261,900 | 9.58% |
| 2023-05-08 | $2632.34 | 36.60% | $239,000 | 4.73% |
| 2022-05-08 | $1927.02 | 2.95% | $228,200 | 32.14% |
What's Special
Pull Down Stairs
Listed by: Edwina Withers • Berkshire Hathaway Home
Mls Name: MIBOR as distributed by MLS GRID
Mls Provider:
Mls ID: #22037316
Disclaimer: Based on information submitted to the MLS GRID as of 2025-05-08 07:27:57 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#48)
