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 Lafayette at 2029 Osceola Dr, Lafayette, IN, 47909 with 5% annual appreciation on a $155,000 basis while $1,263/mo rent supports operations. Total monthly income totals $1,263/mo and a $759/mo payment preserves $279/mo for cash returns. Annual cash flow comes to $3,349/yr on $51,383 deployed, and return on cash invested reaches 26.43% in year one. Equity gained on principal adds $1,000/yr, and five-year appreciation sums $42,824 alongside rental yield of 9.78%. Five-year ROI measures 138.08% and total cumulative return in cash totals $70,948.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,263/mo property income versus a $759/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1965
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 47909, Lafayette, IN area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,777 (100%) |
| Owner Occupied HU | 11,637 (62.0%) |
| Renter Occupied HU | 5,952 (31.7%) |
| Vacant Housing Units | 1,188 ( 6.3%) |
| Median Home Value | $237,746 |
| Average Home Value | $278,258 |
Residential
18,114
Single Family
16,603
Multi-Family
1,511
Businesses
463
Date | Event | Price |
|---|---|---|
| 2025-04-02 | Listed for sale | $155,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-03 | $1923.44 | 23.14% | $109,100 | 13.65% |
| 2022-04-03 | $1562.02 | 11.90% | $96,000 | 23.23% |
| 2021-04-03 | $1395.96 | 4.34% | $77,900 | N/A |
Listed by: Aaron Walker • F.C. Tucker/Shook
Mls Name: IRMLS
Mls Provider:
Mls ID: #202510919
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
