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 2612 Clayton St, West Lafayette, IN, 47906 priced at $419,900 converts $3,572/mo rent into $1,048/mo cash flow after a $2,055/mo obligation. Total monthly income equals $3,572/mo, and annual cash flow totals $12,577/yr on $139,197 invested. Return on cash invested prints 28.94% in year one, and rental yield reads 10.21% against a $419,900 entry. Equity gained on principal adds $2,710/yr, while 5% annual appreciation compiles into $116,011 by year five. Five-year ROI reaches 151.08% and total cumulative return in cash sums $210,300. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,572/mo property income covering a $2,055/mo payment, not borrower’s personal income.
Single Family
Built in 1976
0.27 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 |
|---|---|---|
| 2024-10-10 | Price change | $419,900 |
| 2024-09-10 | Listed for sale | $439,900 |
| 2023-08-14 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $3528.86 | 13.61% | $292,700 | N/A |
| 2022-10-15 | $3106.16 | 7.00% | $292,700 | 13.19% |
| 2021-10-15 | $2902.84 | 5.08% | $258,600 | N/A |
Listed by: Mandi Miller • Risse Realty
Mls Name: IRMLS
Mls Provider:
Mls ID: #202434906
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.
