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 Danville at Legacy 2432 Plan, The Bevy, Danville, IN, 46122 priced at $351,000 pairs $3,097/mo rent with $990/mo cash flow after a $1,718/mo payment. Total monthly income equals $3,097/mo, and annual cash flow comes to $11,880/yr on $116,357 invested. Return on cash invested is 30.12% in year one, and rental yield stands at 10.59% on a $351,000 basis. Equity gained on principal adds $2,265/yr, and 5% annual appreciation accumulates to $96,975 by year five. Five-year ROI measures 157.34% and total cumulative return in cash reaches $183,076. For financing, Ziffy Mortgage’s DSCR program evaluates $3,097/mo property income against a $1,718/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 46122, Danville, IN area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,372 (100%) |
| Owner Occupied HU | 5,687 (77.1%) |
| Renter Occupied HU | 1,515 (20.6%) |
| Vacant Housing Units | 170 ( 2.3%) |
| Median Home Value | $320,534 |
| Average Home Value | $354,582 |
Residential
7,196
Single Family
6,860
Multi-Family
336
Businesses
448
Date | Event | Price |
|---|---|---|
| 2025-02-05 | Price change | $351,000 |
| 2025-01-01 | Price change | $346,000 |
| 2024-05-03 | Listed for sale | $344,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Amy Smay • Taylor Morrison
Mls Name: Taylor Morrison
Mls Provider:
Mls ID: #N/A
