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 Worthington at 125 S Edwards St, Worthington, IN, 47471 priced at $119,900 pairs $926/mo rent with $193/mo cash flow after a $587/mo payment. Total monthly income equals $926/mo, and annual cash flow comes to $2,313/yr on $39,747 invested. Return on cash invested is 25.73% in year one, and rental yield stands at 9.27% on a $119,900 basis. Equity gained on principal adds $774/yr, and 5% annual appreciation accumulates to $33,126 by year five. Five-year ROI measures 133.99% and total cumulative return in cash reaches $53,256. For financing, Ziffy Mortgage’s DSCR program evaluates $926/mo property income against a $587/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1910
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 47471, Worthington, IN area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,188 (100%) |
| Owner Occupied HU | 826 (69.5%) |
| Renter Occupied HU | 226 (19.0%) |
| Vacant Housing Units | 136 (11.4%) |
| Median Home Value | $122,464 |
| Average Home Value | $181,262 |
Residential
1,187
Single Family
1,162
Multi-Family
25
Businesses
84
Date | Event | Price |
|---|---|---|
| 2025-06-09 | Listed for sale | $119,900 |
| 2023-04-28 | Listing removed | $119,900 |
| 2023-02-15 | Listed for sale | $119,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-10 | $1156.00 | 134.01% | $58,400 | 1.04% |
| 2023-06-10 | $494.00 | 7.39% | $57,800 | 134.01% |
| 2022-06-10 | $460.00 | 140.94% | $24,700 | 7.39% |
Listed by: Corey Mauder • Century 21 Scheetz - Bloomington
Mls Name: IRMLS
Mls Provider:
Mls ID: #202521797
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
