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% |
Investment property for sale in Ellettsville at 5733 W Vinca Ln, Ellettsville, IN, 47429 with 5% annual appreciation on a $230,000 basis while $1,727/mo rent supports operations. Total monthly income totals $1,727/mo and a $1,126/mo payment preserves $146/mo for cash returns. Annual cash flow comes to $1,753/yr on $76,245 deployed, and return on cash invested reaches 22.21% in year one. Equity gained on principal adds $1,484/yr, and five-year appreciation sums $63,545 alongside rental yield of 9.01%. Five-year ROI measures 116.13% and total cumulative return in cash totals $88,543.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,727/mo property income versus a $1,126/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Condo
Built in 2008
9,147 sqft lot
$N/A/sqft
$200 monthly HOA
Neighborhood data shown for ZIP Code: 47429, Ellettsville, IN area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,306 (100%) |
| Owner Occupied HU | 2,560 (77.4%) |
| Renter Occupied HU | 615 (18.6%) |
| Vacant Housing Units | 131 ( 4.0%) |
| Median Home Value | $281,209 |
| Average Home Value | $306,251 |
Residential
3,359
Single Family
3,286
Multi-Family
73
Businesses
162
Date | Event | Price |
|---|---|---|
| 2025-04-22 | Listed for sale | $230,000 |
| 2025-04-04 | Listing removed | $214,900 |
| 2025-01-14 | Price change | $214,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $1556.68 | 4.57% | $178,600 | 1.94% |
| 2023-04-23 | $1488.64 | 10.82% | $175,200 | 5.42% |
| 2022-04-23 | $1343.24 | 8.96% | $166,200 | 14.70% |
What's Special
Storage
Listed by: Chris D Smith • RE/MAX Acclaimed Properties
Mls Name: IRMLS
Mls Provider:
Mls ID: #202513944
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.
