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 Beech Grove at 1428 Yazoo Dr, Beech Grove, IN, 46107 generates $998/mo in rent and, after a $636/mo payment, leaves $160/mo in cash flow. Total monthly income is $998/mo, and annual cash flow is $1,916/yr on $43,095 invested. Return on cash invested sits at 24.35% in year one, and rental yield is 9.21% on a $130,000 entry. Equity gained on principal adds $839/yr, while 5% annual appreciation builds toward $35,917 over five years. Five-year ROI reaches 127.07% and total cumulative return in cash sums $54,759. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $998/mo property income rather than buyer’s personal income.
Single Family
Built in 1970
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 46107, Beech Grove, IN area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,159 (100%) |
| Owner Occupied HU | 3,514 (57.1%) |
| Renter Occupied HU | 2,355 (38.2%) |
| Vacant Housing Units | 290 ( 4.7%) |
| Median Home Value | $203,816 |
| Average Home Value | $235,733 |
Residential
5,707
Single Family
4,805
Multi-Family
902
Businesses
336
Date | Event | Price |
|---|---|---|
| 2025-08-26 | Listed for sale | $130,000 |
| 2008-04-30 | Sold | $65,500 |
| 2008-02-25 | Sold | $72,847 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-28 | $1778.72 | 4.99% | $156,000 | 14.71% |
| 2023-08-28 | $1694.24 | 18.39% | $136,000 | 7.68% |
| 2022-08-28 | $1431.12 | 4.08% | $126,300 | 12.97% |
What's Special
Access Only
Listed by: Michelle Mann • F.C. Tucker Company
Mls Name: MIBOR as distributed by MLS GRID
Mls Provider:
Mls ID: #22058858
Disclaimer: Based on information submitted to the MLS GRID as of 2025-08-28 07:58:02 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)
