Richland: Build On Your Lot Plan, Stonehill Homes Warsaw: Build On Your Lot, Warsaw, IN, 46582 | $132/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

Richland: Build On Your Lot Plan, Stonehill Homes Warsaw: Build On Your Lot, Warsaw, IN, 46582 | $132/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

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
1445 sft

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

Nearby investment properties with comparable prices

3 Bed
2 Bath
1333 sft

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

3 Bed
2 Bath
2320 sft

1234 Meadow Ln, Warsaw, IN, 46580

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
1445 sft

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

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 Warsaw at Richland: Build On Your Lot Plan, Stonehill Homes Warsaw: Build On Your Lot, Warsaw, IN, 46582 priced at $266,927 converts $1,734/mo rent into $132/mo cash flow after a $1,306/mo obligation. Total monthly income equals $1,734/mo, and annual cash flow totals $1,586/yr on $88,486 invested. Return on cash invested prints 21.7% in year one, and rental yield reads 7.8% against a $266,927 entry. Equity gained on principal adds $1,722/yr, while 5% annual appreciation compiles into $73,747 by year five. Five-year ROI reaches 112.27% and total cumulative return in cash sums $99,344. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,734/mo property income covering a $1,306/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Richland is an affordable open concept ranch floor plan. Two bedrooms, one with a walk-in closet, and a full bathroom can be found in a hallway off the main entry. As you enter the dining area and kitchen a vaulted ceiling opens up the entire space making everything feel even more spacious. The island overlooking the great room has plenty of room for bar stools, perfect for every day conversation and entertaining. Off the great room is the owner's suite with a full bathroom and walk-in closet. This price does include a crawlspace. 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