2581 N Willow Way, Indianapolis, IN, 46268 | $172/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

2581 N Willow Way, Indianapolis, IN, 46268 | $172/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1175 sft

8810 Yardley Ct APT 208, Indianapolis, IN, 46268

2 Bed
2 Bath
1120 sft

4948 Potomac Square Pl UNIT 11, Indianapolis, IN, 46268

2 Bed
2 Bath
1175 sft

8720 Yardley Ct APT 205, Indianapolis, IN, 46268

2 Bed
2 Bath
1060 sft

8820 Yardley Ct APT 309, Indianapolis, IN, 46268

Nearby investment properties with comparable prices

3 Bed
2 Bath
1248 sft

425 E Douglas Dr, Brownsburg, IN, 46112

3 Bed
2 Bath
1567 sft

1198 Brittany Cir #B, Brownsburg, IN, 46112

3 Bed
2 Bath
1323 sft

4309 Clayburn Dr, Indianapolis, IN, 46268

2 Bed
3 Bath
1254 sft

5034 Aspen Crest Ln, Indianapolis, IN, 46254

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

Rental property for sale in Indianapolis at 2581 N Willow Way, Indianapolis, IN, 46268 generates $1,613/mo in rent and, after a $1,175/mo payment, leaves $172/mo in cash flow. Total monthly income is $1,613/mo, and annual cash flow is $2,064/yr on $79,560 invested. Return on cash invested sits at 22.5% in year one, and rental yield is 8.06% on a $240,000 entry. Equity gained on principal adds $1,549/yr, while 5% annual appreciation builds toward $66,308 over five years. Five-year ROI reaches 116.49% and total cumulative return in cash sums $92,678. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,613/mo property income rather than buyer’s personal income.

Condo

Built in 1983

8,712 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome home to your turnkey updated one-level end unit condo in a sought after location !! Enjoy maintenance-free living in this well appointed beautiful two bedroom two full bath condo. A private owners retreat offers an en-suite and large walk-in closet. The kitchen boasts totally new updates with lovely neutral tones throughout, stainless steel appliances, large pantry and ample storage all with soft-close drawers and cabinet doors. A large great room with vaulted ceilings provides a perfect relaxation spot at the end of your day and has plenty of room for entertaining guests with this seamless sprawling split floor plan. Quiet time to unwind with relaxing mornings or evenings is offered by the private large covered porch or covered patio/sun room. Both include peaceful "nature views" since the condo is located at the rear of the complex. Roomy guest bedroom has a larger closet along with the nearby guest bathroom with a new walk-in shower. Both bathrooms have wall heaters to keep you comfy and warm. All new HVAC in 2022 includes commercial grade water heater and Clontz water softner. This unit's two-car garage includes a roomy driveway along with a nearby parking spot for guests. Replacement windows are throughout the condo. The unit is not available for a rental per HOA. Conveniently located nearby are restaurants, grocery, retail, hospital and interstate, this condo won't last long - - it truly offers everything you need to call it HOME !! Schedule a visit today !!

Neighborhood Data

Neighborhood data shown for ZIP Code: 46268, Indianapolis, IN area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,785 (100%)
Owner Occupied HU	5,780 (45.2%)
Renter Occupied HU	6,292 (49.2%)
Vacant Housing Units	713 ( 5.6%)
Median Home Value	$245,536
Average Home Value	$279,210