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 North Vernon at 454 S Elm St, North Vernon, IN, 47265 priced at $170,000 converts $1,435/mo rent into $415/mo cash flow after a $832/mo obligation. Total monthly income equals $1,435/mo, and annual cash flow totals $4,975/yr on $56,355 invested. Return on cash invested prints 28.74% in year one, and rental yield reads 10.13% against a $170,000 entry. Equity gained on principal adds $1,097/yr, while 5% annual appreciation compiles into $46,968 by year five. Five-year ROI reaches 149.97% and total cumulative return in cash sums $84,513. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,435/mo property income covering a $832/mo payment, not borrower’s personal income.
Single Family
Built in 1950
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 47265, North Vernon, IN area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,430 (100%) |
| Owner Occupied HU | 5,736 (68.0%) |
| Renter Occupied HU | 1,939 (23.0%) |
| Vacant Housing Units | 755 ( 9.0%) |
| Median Home Value | $172,770 |
| Average Home Value | $218,044 |
Residential
8,087
Single Family
7,915
Multi-Family
172
Businesses
506
Date | Event | Price |
|---|---|---|
| 2025-01-17 | Sold | $170,000 |
| 2024-12-27 | Pending sale | $179,900 |
| 2024-09-05 | Listed for sale | $179,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-02 | $510.42 | 12.10% | $63,000 | -8.56% |
| 2023-11-02 | $455.32 | -62.37% | $68,900 | 0.88% |
| 2022-11-02 | $1210.00 | 4.85% | $68,300 | 12.89% |
Listed by: Jarrod Daeger • F.C. Tucker Real Estate Experts
Mls Name: MIBOR as distributed by MLS GRID
Mls Provider:
Mls ID: #22000017
Disclaimer: Based on information submitted to the MLS GRID as of 2025-11-02 03:47:59 PST. 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)
