[contact-form-7 404 "Not Found"]
Contact Prizma Capital
I'm interested in this property
Total cost: $81,700 Rent: $910

204 Wandle Ave.

Bedford, 44146

About the property

Lovely ranch home that offers 2 car detached garage, rear covered patio, and carpeted rec room in the basement! Hardwood flooring throughout the 1st floor, all 3 bedrooms located down the hallway with the first full bathroom that has tub/shower combo, new modern vanity, and storage space galore! Basement offers the 2nd full bathroom with toilet, sink and tiled shower, and separate laundry room with washer/dryer hook ups and storage space. Kitchen has tiled flooring.
Bedrooms - 3
Baths - 2
Property Size - 1,200 Sqft
PLAY PROPERTY MOVIE
view more details & full Analysis

Analysis over time

2% Year

Expense Increase

3% Year

Income Increase

5% Year

Property Value Increase

Projected Analysis
Full Analysis
Full Analysis
Total Annual Income
Total Annual Expenses
Net Operating Income
Cash on Cash ROI
Property Value
Total Profit if Sold
Annualized Total Return
2017
10,920
4,963
5,957
%
77,175
1,432
1.75%
2018
11,248
5,062
6,185
7.57%
81,034
11,476
6.79%
2019
11,585
5,163
6,422
7.86%
85,086
21,950
8.25%
2020
11,933
5,266
6,666
8.16%
89,340
32,870
8.82%
2021
12,291
5,371
6,920
8.47%
93,807
44,257
9.04%