554 West 100 South, Hebron, IN 46341 view all properties
$145,000
Hebron Fixer - ARV $240,000 - | - Your Price $145,000

Purchase Price       $145,000 Available
Estimated Value       $240,000
Property Type       Single-Family Home
Beds/Baths       4 beds, 2.5 baths
# of Units       1
Square Feet       2300
Occupancy Status       Vacant
Year Built       1979
Total Views       217

Property Description
4 bedroom, 3 bath, 2300 SF on 3 Acres Needs $25 - $30,000 in repairs, easy fix and flip. Cash or Hard Money only, $3000 EMD requested
Call Joel 888 228 7729 or 760 505 6045 today!
Property Information
Single-Family Home
Central Heat and Air
2 Car Garage
Roof Condition: Good
Foundation: Basement
Rehab Needed: No
Lot Size: 3
Roof Type: Composition Shingle
Vacant: Yes

Investment Snapshot
Annual Cash on Cash Return (From Rent)
Graph-legend
Full Cash Flow
Cash Flow (Yearly)
Rent Revenue
Vacancy
Other Income
Eff. Gross Revenue
    Less: Taxes
    Less: Insurance
    Less: Management Cost
    Less: Repairs
Total Oper. Expense
Net Income
    Less: Debt Payment
Net Cash Flow
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
19,800   21,798   22,016   22,236   22,459   22,683   22,910   23,139   23,370   23,604  
-   (2,180)   (2,202)   (2,224)   (2,246)   (2,268)   (2,291)   (2,314)   (2,337)   (2,360)  
-   -   -   -   -   -   -   -   -   -  
19,800   19,618   19,814   20,013   20,213   20,415   20,619   20,825   21,033   21,244  
2,200   2,200   2,200   2,200   2,200   2,200   2,200   2,200   2,200   2,200  
150   150   150   150   150   150   150   150   150   150  
1,980   1,962   1,981   2,001   2,021   2,041   2,062   2,083   2,103   2,124  
33   36   37   37   37   38   38   39   39   39  
4,363   4,348   4,368   4,388   4,409   4,429   4,450   4,471   4,492   4,514  
15,437   15,270   15,446   15,624   15,804   15,985   16,169   16,354   16,541   16,730  
(16,240)   (16,240)   -   -   -   -   -   -   -   -  
(803)   (970)   15,446   15,624   15,804   15,985   16,169   16,354   16,541   16,730  
Investment Snapshot
Annual Cash on Cash Return (From Rent)
Ratio Analysis
  Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7
Cash on Cash Return 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt Coverage Ratio 0.95 0.94 0.0 0.0 0.0 0.0 0.0
Operating Expense Ratio 22% 22% 22% 22% 22% 22% 22%
Break Even Ratio 104% 94% 20% 20% 20% 20% 19%
Interest Carry Ratio 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Cap Rate (Net Yield) 10.65% 6.36% 6.44% 6.51% 6.58% 6.66% 6.74%
Profit Margin (0.04%) (0.05%) 0.78% 0.78% 0.78% 0.78% 0.78%
Full Cash Flow
Cash Flow (Yearly)
Rent Revenue
Vacancy
Other Income
Eff. Gross Revenue
    Less: Taxes
    Less: Insurance
    Less: Management Cost
    Less: Repairs
Total Oper. Expense
Net Income
    Less: Debt Payment
Net Cash Flow
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
19,800   21,798   22,016   22,236   22,459   22,683   22,910   23,139   23,370   23,604  
-   (2,180)   (2,202)   (2,224)   (2,246)   (2,268)   (2,291)   (2,314)   (2,337)   (2,360)  
-   -   -   -   -   -   -   -   -   -  
19,800   19,618   19,814   20,013   20,213   20,415   20,619   20,825   21,033   21,244  
2,200   2,200   2,200   2,200   2,200   2,200   2,200   2,200   2,200   2,200  
150   150   150   150   150   150   150   150   150   150  
1,980   1,962   1,981   2,001   2,021   2,041   2,062   2,083   2,103   2,124  
33   36   37   37   37   38   38   39   39   39  
4,363   4,348   4,368   4,388   4,409   4,429   4,450   4,471   4,492   4,514  
15,437   15,270   15,446   15,624   15,804   15,985   16,169   16,354   16,541   16,730  
-   -   -   -   -   -   -   -   -   -  
15,437   15,270   15,446   15,624   15,804   15,985   16,169   16,354   16,541   16,730  
Investment Snapshot
Annual Cash on Cash Return (From Rent)
Ratio Analysis
  Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7
Cash on Cash Return 8.75% 8.65% 8.75% 8.85% 8.95% 9.06% 9.16%
Debt Coverage Ratio 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Operating Expense Ratio 22% 22% 22% 22% 22% 22% 22%
Break Even Ratio 22% 20% 20% 20% 20% 20% 19%
Interest Carry Ratio 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Cap Rate (Net Yield) 10.65% 6.36% 6.44% 6.51% 6.58% 6.66% 6.74%
Profit Margin 0.78% 0.78% 0.78% 0.78% 0.78% 0.78% 0.78%


The accuracy of all information, regardless of source, including but not limited to condition, square footages and lot sizes, is deemed reliable but not guaranteed and should be personally verified through personal inspection by and/or with the appropriate professionals.