Napa Plan, Kingston Ridge: Andare Series, Lowell, IN, 46356 | $684/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

Napa Plan, Kingston Ridge: Andare Series, Lowell, IN, 46356 | $684/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1617 sft

48 Norman St, Kankakee, IL, 60901

4 Bed
2 Bath
3313 sft

103 N Maple St, Momence, IL, 60954

- Bed
- Bath
- sft

1891 Bittersweet Dr, Saint Anne, IL, 60964

4 Bed
3 Bath
2298 sft

4953 W 1050 N, Lake Village, IN, 46349

Nearby investment properties with comparable prices

Napa Plan, Kingston Ridge : Andare Series

2 Bed
2 Bath
1428 sft

Napa Plan, Kingston Ridge : Andare Series, Lowell, IN, 46356

3 Bed
1 Bath
1500 sft

7479 E 2000n Rd, Kankakee, IL, 60901

3 Bed
2 Bath
1900 sft

5630 E 5000n Rd, Bourbonnais, IL, 60914

4 Bed
2 Bath
2262 sft

303 Esson Farm Rd, Grant Park, IL, 60940

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 Lowell at Napa Plan, Kingston Ridge: Andare Series, Lowell, IN, 46356 generates $2,712/mo in rent and, after a $1,654/mo payment, leaves $684/mo in cash flow. Total monthly income is $2,712/mo, and annual cash flow is $8,202/yr on $112,014 invested. Return on cash invested sits at 27.23% in year one, and rental yield is 9.63% on a $337,900 entry. Equity gained on principal adds $2,180/yr, while 5% annual appreciation builds toward $93,356 over five years. Five-year ROI reaches 141.88% and total cumulative return in cash sums $158,923. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,712/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 single-story home was designed to suit active-adult lifestyles, with an open-plan layout among the family room, dining room and modern kitchen, a private study off the foyer and a patio for outdoor living. Adding a sunroom is an option for enhanced indoor-outdoor enjoyment. The owner's suite and a secondary bedroom are restful havens.

Neighborhood Data

Neighborhood data shown for ZIP Code: 46356, Lowell, IN area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,032 (100%)
Owner Occupied HU	6,541 (81.4%)
Renter Occupied HU	1,041 (13.0%)
Vacant Housing Units	450 ( 5.6%)
Median Home Value	$310,836
Average Home Value	$337,461