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 Warsaw at 3903 Gussie Ct, Warsaw, IN, 46582 listed at $289,900 pairs $2,305/mo rent with a $1,419/mo payment to leave $525/mo cash flow. Total monthly income runs $2,305/mo, and annual cash flow reaches $6,296/yr on $96,102 cash to close. Return on cash invested measures 26.46% in year one, and rental yield registers 9.54% at a $289,900 basis. Equity gained on principal adds $1,871/yr, and annual property appreciation at 5% supports $80,094 by year five. Five-year ROI tracks 137.93% and total cumulative return in cash totals $132,549. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,305/mo property income relative to a $1,419/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2023
6,969 sqft lot
$N/A/sqft
$40 monthly HOA
Neighborhood data shown for ZIP Code: 46582, Warsaw, IN area.
| 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 |
Residential
6,364
Single Family
5,923
Multi-Family
441
Businesses
279
Date | Event | Price |
|---|---|---|
| 2025-08-18 | Sold | $289,900 |
| 2025-07-07 | Listed for sale | $289,900 |
| 2023-10-04 | Listing removed | $30,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-12 | $1403.40 | 7400.80% | $245,200 | 71.71% |
| 2023-10-12 | $18.71 | -0.48% | $142,800 | 15766.67% |
| 2022-10-12 | $18.80 | 12.31% | $900 | N/A |
What's Special
Pull Down Stairs,Storage
Listed by: Mark Skibowski • Re/Max Lakes
Mls Name: IRMLS
Mls Provider:
Mls ID: #202526113
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.
