Chapman Plan, Osborne Trails: Osborne Trails Northern Extension, Westfield, IN, 46074 | $173/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

Chapman Plan, Osborne Trails: Osborne Trails Northern Extension, Westfield, IN, 46074 | $173/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
3005 sft

The Lanier Plan, Midland, Westfield, IN, 46074

3 Bed
3 Bath
2300 sft

The Alton Plan, Midland, Westfield, IN, 46074

3 Bed
3 Bath
1892 sft

The Whiting Plan, Midland, Westfield, IN, 46074

3 Bed
3 Bath
3011 sft

The Lanier Plan, Midland, Westfield, IN, 46074

Nearby investment properties with comparable prices

3 Bed
2 Bath
1800 sft

5811 Stetson Dr, Whitestown, IN, 46075

4 Bed
3 Bath
2376 sft

Newberry Plan, Greystone, Brownsburg, IN, 46112

4 Bed
3 Bath
1646 sft

1715 Rembrandt St, Indianapolis, IN, 46202

Investment Property+ 2 more

2 Bed
2 Bath
- sft

7046 Janean Dr, Brownsburg, IN, 46112

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 Westfield at Chapman Plan, Osborne Trails: Osborne Trails Northern Extension, Westfield, IN, 46074 generates $2,460/mo in rent and, after a $1,865/mo payment, leaves $173/mo in cash flow. Total monthly income is $2,460/mo, and annual cash flow is $2,073/yr on $126,300 invested. Return on cash invested sits at 21.55% in year one, and rental yield is 7.75% on a $380,995 entry. Equity gained on principal adds $2,459/yr, while 5% annual appreciation builds toward $105,262 over five years. Five-year ROI reaches 111.39% and total cumulative return in cash sums $140,689. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,460/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This new home design is laid out on a single level to maximize space and deliver low-maintenance living. Upon entry is a fully equipped kitchen to craft delicious meals, an intimate dining area and an inviting Great Room with patio access, perfect for transitioning into outdoor activities. At the opposite end of the home is a tranquil owner's suite and two secondary bedrooms for versatile needs.

Neighborhood Data

Neighborhood data shown for ZIP Code: 46074, Westfield, IN area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,825 (100%)
Owner Occupied HU	16,826 (77.1%)
Renter Occupied HU	3,538 (16.2%)
Vacant Housing Units	1,461 ( 6.7%)
Median Home Value	$463,787
Average Home Value	$528,199