2260 Whitetail Run, Warsaw, IN, 46582 | $536/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2260 Whitetail Run, Warsaw, IN, 46582 | $536/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2400 sft

14735 N 400 E, Macy, IN, 46951

3 Bed
3 Bath
2562 sft

1203 Hill St, Rochester, IN, 46975

3 Bed
2 Bath
1661 sft

311 N Washington St, Warsaw, IN, 46580

3 Bed
2 Bath
1296 sft

8954 S 425 W, Silver Lake, IN, 46982

Nearby investment properties with comparable prices

3 Bed
2 Bath
1610 sft

422 S High St, Warsaw, IN, 46580

3 Bed
2 Bath
1384 sft

903 E Center St, Warsaw, IN, 46580

3 Bed
1 Bath
1046 sft

516 W Pike St, Warsaw, IN, 46580

4 Bed
2 Bath
1344 sft

42 W Lakeside Dr, North Manchester, IN, 46962

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Warsaw at 2260 Whitetail Run, Warsaw, IN, 46582 listed at $189,900 pairs $1,675/mo rent with a $929/mo payment to leave $536/mo cash flow. Total monthly income runs $1,675/mo, and annual cash flow reaches $6,426/yr on $62,952 cash to close. Return on cash invested measures 30.12% in year one, and rental yield registers 10.58% at a $189,900 basis. Equity gained on principal adds $1,225/yr, and annual property appreciation at 5% supports $52,466 by year five. Five-year ROI tracks 157.37% and total cumulative return in cash totals $99,065. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,675/mo property income relative to a $929/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2002

4,791 sqft lot

$N/A/sqft

No HOA

More details about the property

Time to relax and leave exterior home maintenance behind you? Check out this beautiful 2 bedroom, 2 full bath condo located in the Silver Fox subdivision. As you enter, you'll appreciate the open concept of the living room and kitchen - with great natural lighting. The master bedroom offers a large walk-in closet plus a walk-in shower. The hallway bath offers a tub/shower combination plus a bidet. Updates include: vinyl flooring in kitchen and living room, bedroom carpet, kitchen sink and faucet. Silver Fox was designed for homeowners 50 years and older and is conveniently located to shopping, doctor offices, and quick access to US 30.

Neighborhood Data

Neighborhood data shown for ZIP Code: 46582, Warsaw, IN area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,794 (100%)
Owner Occupied HU	4,198 (61.8%)
Renter Occupied HU	1,613 (23.7%)
Vacant Housing Units	983 (14.5%)
Median Home Value	$285,026
Average Home Value	$321,998