Hudson: Build On Your Lot Plan, Stonehill Homes Warsaw: Build On Your Lot, Warsaw, IN, 46582 | $140/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

Hudson: Build On Your Lot Plan, Stonehill Homes Warsaw: Build On Your Lot, Warsaw, IN, 46582 | $140/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2533 sft

2455 N Shady Ct, Warsaw, IN, 46582

Richland: Build On Your Lot Plan, Stonehill Homes Warsaw: Build On Your Lot

3 Bed
2 Bath
1333 sft

Richland: Build On Your Lot Plan, Stonehill Homes Warsaw: Build On Your Lot, Warsaw, IN, 46582

Hudson: Build On Your Lot Plan, Stonehill Homes Warsaw: Build On Your Lot

3 Bed
2 Bath
1445 sft

Hudson: Build On Your Lot Plan, Stonehill Homes Warsaw: Build On Your Lot, Warsaw, IN, 46582

3 Bed
2 Bath
1333 sft

Richland: Build On Your Lot Plan, Stonehill Homes Warsaw: Build On Your Lot, Warsaw, IN, 46582

Nearby investment properties with comparable prices

3 Bed
2 Bath
1445 sft

Hudson: Build On Your Lot Plan, Stonehill Homes Warsaw: Build On Your Lot, Warsaw, IN, 46582

3 Bed
2 Bath
2072 sft

320 Bass St, Warsaw, IN, 46580

3 Bed
2 Bath
1654 sft

1203 Fisher Ave, Warsaw, IN, 46580

Motivated Seller+ 1 more

4 Bed
3 Bath
2340 sft

4058 E 700 N, Rochester, IN, 46975

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 Hudson: Build On Your Lot Plan, Stonehill Homes Warsaw: Build On Your Lot, Warsaw, IN, 46582 uses $88,020 cash to close to unlock $1,677/yr annual cash flow and $140/mo monthly cash flow. Total monthly income runs $1,734/mo, and a $1,300/mo payment keeps the spread at $140/mo. Purchase price stands at $265,520, and rental yield measures 7.84% with $1,734/mo rent. Return on cash invested shows 21.81% in year one, and 5% annual appreciation builds toward $73,358 over five years. Five-year ROI reaches 112.84% and total cumulative return in cash records $99,323. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,734/mo property income covering a $1,300/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This charming open concept ranch has 3 bedroom, 2 bathrooms and a three car garage. Cathedral ceilings in the great room and 9 foot ceilings throughout make this home feel open and spacious. The kitchen is equipped with solid surface countertops, white cabinetry with soft close doors and drawers, and a bar overlooking the dining area and fireplace in the great room. This home comes with stainless steel appliances including: refrigerator, microwave, gas range/oven, and dishwasher. A large laundry room and pantry are just off the kitchen. In the owner's suite you'll find tray ceilings and large windows with plenty of natural light. The en suit features a double vanity, ceramic tile shower, and large walk-in closet. Off the great room is an office and a hallway to the second full bath and two additional bedrooms. Note: The price reflects the home only and does not include the property. You are responsible for providing the land for these plans. Prices could change without notice due to material/labor fluctuations. The exterior rendering is for visual purposes only and may not include all exterior items as shown.

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