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 West Lafayette at 1804 Bent Tree Trl, West Lafayette, IN, 47906 generates $2,598/mo in rent and, after a $2,007/mo payment, leaves $137/mo in cash flow. Total monthly income is $2,598/mo, and annual cash flow is $1,639/yr on $135,915 invested. Return on cash invested sits at 21.11% in year one, and rental yield is 7.6% on a $410,000 entry. Equity gained on principal adds $2,646/yr, while 5% annual appreciation builds toward $113,275 over five years. Five-year ROI reaches 109.06% and total cumulative return in cash sums $148,235. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,598/mo property income rather than buyer’s personal income.
Single Family
Built in 1977
0.73 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 47906, West Lafayette, IN area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30,475 (100%) |
| Owner Occupied HU | 12,026 (39.5%) |
| Renter Occupied HU | 15,431 (50.6%) |
| Vacant Housing Units | 3,018 ( 9.9%) |
| Median Home Value | $337,444 |
| Average Home Value | $371,802 |
Residential
28,098
Single Family
17,941
Multi-Family
10,157
Businesses
863
Date | Event | Price |
|---|---|---|
| 2025-05-28 | Listed for sale | $410,000 |
| 2016-09-15 | Sold | $260,000 |
| 2016-08-02 | Pending sale | $269,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $2014.00 | 0.32% | $325,500 | 7.25% |
| 2023-05-29 | $2007.58 | 6.46% | $303,500 | 10.93% |
| 2022-05-29 | $1885.72 | 16.48% | $273,600 | 4.35% |
Listed by: Christine Clugh • Raeco Realty
Mls Name: IRMLS
Mls Provider:
Mls ID: #202519827
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.
