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 Pendleton at 9309 Kellner St, Pendleton, IN, 46064 offers a 8.14% rental yield on a $380,000 purchase with $2,578/mo rent. Total monthly income registers $2,578/mo, and a $1,860/mo payment leaves $232/mo available for distribution. Annual cash flow reaches $2,788/yr on $125,970 to close, and return on cash invested stands at 22.12% in year one. Equity gained on principal adds $2,452/yr while 5% annual appreciation supports $104,987 over five years. Portfolio math shows five-year ROI at 114.7% and total cumulative return in cash at $144,493. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,578/mo property income against a $1,860/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
7,840 sqft lot
$N/A/sqft
$508 annually HOA
Neighborhood data shown for ZIP Code: 46064, Pendleton, IN area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,339 (100%) |
| Owner Occupied HU | 5,147 (81.2%) |
| Renter Occupied HU | 879 (13.9%) |
| Vacant Housing Units | 313 ( 4.9%) |
| Median Home Value | $283,028 |
| Average Home Value | $322,206 |
Residential
6,945
Single Family
6,893
Multi-Family
52
Businesses
417
Date | Event | Price |
|---|---|---|
| 2025-06-27 | Listed for sale | $380,000 |
| 2022-04-26 | Sold | $329,985 |
| 2022-01-07 | Pending sale | $329,985 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-29 | $3420.00 | 60971.43% | $373,500 | 9.21% |
| 2023-06-29 | $5.60 | N/A | $342,000 | 113900.00% |
| 2022-06-29 | N/A | N/A | $300 | N/A |
What's Special
Access Only
Listed by: Kolby Smethers • F.C. Tucker Company
Mls Name: MIBOR as distributed by MLS GRID
Mls Provider:
Mls ID: #22047094
Disclaimer: Based on information submitted to the MLS GRID as of 2025-06-29 08:02:56 PDT. 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)
