867 E Bell Dr #DMarionIN46953
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 867 E Bell Dr #D, Marion, IN, 46953 in Marion. Priced at $170,200, it generates $1,691/mo in gross rent and $531/mo in net monthly cash flow, a 11.92% yield that comfortably supports the 2.21 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $6,373. Five-year appreciation: $47,023. Equity from principal paydown: $1,568/yr. Total projected cumulative return: $99,233.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.9% | 7.5% |
| Monthly Cash Flow | $531 | $300 |
City averages based on Marion market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,691 |
| Total Monthly Debt Service | $1,092 |
| DSCR Ratio | 1.55x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1985
1,284 sqft lot
$N/A/sqft
$138 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Condo
Built in 1985
1,284 sqft lot
$N/A/sqft
$138 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices