2687 Pine Cone Ln #UC1D8EWarsawIN46582
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Warsaw at 2687 Pine Cone Ln #UC1D8E, Warsaw, IN, 46582 uses $120,368 cash to close to unlock $10,291/yr annual cash flow and $858/mo monthly cash flow. Total monthly income runs $3,037/mo, and a $1,777/mo payment keeps the spread at $858/mo. Purchase price stands at $363,100, and rental yield measures 10.04% with $3,037/mo rent. Return on cash invested shows 28.46% in year one, and 5% annual appreciation builds toward $100,318 over five years. Five-year ROI reaches 148.44% and total cumulative return in cash records $178,679. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,037/mo property income covering a $1,777/mo payment rather than investor’s personal income.
Single Family
Built in 2022
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
6,364
Single Family
5,923
Multi-Family
441
Businesses
279
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices