CashFlowRE
Sign in Sign up
Sedona Plan 🏗️ New Construction
D- Composite 38.74
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +9.4/30.0
  • ARV discount +7.5/15.0
  • Schools +5.5/10.0
  • Condition / age +4.8/5.0
  • Livability +3.6/5.0
  • 1% rule +2.9/10.0
  • DSCR +2.7/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$431,800

Sedona Plan · Westfield, IN 46069
4 bd · 2.5 ba · 2,444 sqft · SingleFamily · 519 Days on market
Excellent condition

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

Key facts

  • 2 garage spots
  • Listed 519 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $431,800 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $445,741.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.5-bath single-family listed at $432k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-315 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $400k (7.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $350k (18.9% below list).
  • Recommended offer: $350k (18.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 3.0% in Westfield — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 71/100 on livability (#140 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Westfield-Washington Schools (suburban): math 58% / reading 64% proficiency, ranked #10 of 301 in IN (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 14% free/reduced lunch — higher-income household profile.
  • Zoned schools: Monon Trail Elementary School (math 55% / reading 43%, grade D, #301 of 994 statewide, top 30%, 572 students, 29% FRL); Westfield Middle School (math 46% / reading 62%, grade B-, #31 of 330 statewide, top 9%, 1,429 students, 18% FRL); Westfield High School (math 61% / reading 85%, grade B+, #8 of 369 statewide, top 2%, 2,665 students, 18% FRL).
  • Market conditions: 120 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 4,661 units permitted in Hamilton County in 2024 (1,528 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Hamilton County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 519 days — a 12% lower offer ($380k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask is 7% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $350,000 (18.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 519 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.79%
Cap rate
5.44%
Cash-on-cash
-3.03%
DSCR
0.87
GRM
10.6

CMA / ARV

ARV (median comp)
$445,741
List price
$431,800
Delta
-3.13%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19824 Atwater Ave 0.12mi 4/2.5 2,468 (+1%) 1mo $452,000 $183 92
1479 Mahoning Rd 0.13mi 4/2.5 2,496 (+2%) 1mo $460,763 $185 89
19763 Atwater Ave 0.09mi 4/2.5 2,444 (0%) 13mo $444,444 $182 85
19744 Atwater Ave 0.07mi 4/2.5 2,353 (-4%) 16mo $436,000 $185 77
1407 Mahoning Rd 0.07mi 4/2.5 2,736 (+12%) 2mo $465,000 $170 75
19703 Atwater Ave 0.04mi 4/2.5 2,670 (+9%) 15mo $456,274 $171 70
19407 Wilkey Cir 0.52mi 3/3.0 (-1) 2,550 (+4%) 1mo $537,000 $211 61
19743 Atwater Ave 0.07mi 3/2.0 (-1) 2,182 (-11%) 14mo $453,600 $208 60
1284 Drury Dr 0.59mi 3/3.0 (-1) 2,225 (-9%) 1mo $495,000 $222 50
19302 Mcdonald Pl 0.55mi 3/2.5 (-1) 2,210 (-10%) 7mo $542,000 $245 47
720 Keck Way 0.61mi 3/3.0 (-1) 2,720 (+11%) 13mo $540,000 $199 35
19776 Baisley Trl 0.75mi 3/3.0 (-1) 2,730 (+12%) 8mo $541,000 $198 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-21.3%
Equity multiple
0.26×
Total profit
$-92,266
Equity at exit
$66,461
10-year hold
IRR
-14.9%
Equity multiple
0.15×
Total profit
$-105,997
Equity at exit
$38,540

Cash invested: $124,808 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Indiana
90 Strongly Landlord-Friendly · R+11
County
— inherits STATE
City
— inherits STATE
10-day pay-or-quit; landlord-favorable; preempted.

ZIP-level market 46069

Home prices YoY
-28.2%
Active inventory
120
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$3,500 medium interval (Pro) →
Mortgage (P&I)
$2,338
Tax est. 1.5%
$557 /mo · $6,686/yr
Insurance
$186
HOA
$0
Vacancy / Maint / Mgmt
$735
Net cashflow
$-315

Break-even live

Break-even rent $3,899
Max offer price $400,100
Occupancy floor

Sensitivity live

Price -10% $-7 -5% $-161 +0% $-315 +5% $-469 +10% $-623
Rent -10% $-592 -5% $-454 +0% $-315 +5% $-177 +10% $-39
Rate -1.0pp $-91 -0.5pp $-202 base $-315 +0.5pp $-431 +1.0pp $-548

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$111,435
Closing costs
$13,372
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19776 Baisley Trl Westfield, IN 3.0 3.0 2730 $3,500 $1.28 45d 1 0.77mi

Listing history 35 events

  1. 2026-06-21
    days on market $431,800 Active 519 DOM
  2. 2026-06-18
    days on market $431,800 Active 516 DOM
  3. 2026-06-17
    days on market $431,800 Active 515 DOM
  4. 2026-06-16
    days on market $431,800 Active 514 DOM
  5. 2026-06-15
    days on market $431,800 Active 513 DOM
  6. 2026-06-13
    days on market $431,800 Active 511 DOM
  7. 2026-06-13
    days on market $431,800 Active 510 DOM
  8. 2026-06-09
    days on market $431,800 Active 507 DOM
  9. 2026-06-08
    days on market $431,800 Active 506 DOM
  10. 2026-06-07
    days on market $431,800 Active 505 DOM
  11. 2026-06-05
    days on market $431,800 Active 502 DOM
  12. 2026-06-03
    days on market $431,800 Active 501 DOM
  13. 2026-06-02
    days on market $431,800 Active 500 DOM
  14. 2026-06-01
    days on market $431,800 Active 499 DOM
  15. 2026-05-31
    days on market $431,800 Active 498 DOM
  16. 2026-05-05
    price $431,800 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  17. 2026-04-14
    price $427,400 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  18. 2026-03-17
    price $423,100 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  19. 2026-01-08
    price $420,900 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  20. 2025-11-07
    status Active 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  21. 2025-11-07
    historical 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  22. 2025-11-05
    status Active 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  23. 2025-11-05
    historical 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  24. 2025-10-31
    status Active 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  25. 2025-10-31
    historical 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  26. 2025-10-10
    status Active 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  27. 2025-08-27
    historical 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  28. 2025-04-08
    price $416,600 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  29. 2025-03-03
    price $412,400 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  30. 2025-03-02
    price $396,900 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  31. 2025-02-02
    price $410,300 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  32. 2025-02-01
    price $396,900 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  33. 2024-12-26
    price $408,200 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  34. 2024-12-25
    price $392,900 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

  35. 2024-12-06
    listed $404,100 Active 659-char remark
    Show marketing remark (659 chars)

    Olthof Homes presents the Sedona. This home boasts 2444 sf of living space. Private Owner's Suite, complete with bath and walk in closet. 4 bedrooms with an option for a 5th bedroom and ¾ bath on the main floor. The great room with high volume ceilings meets the kitchen with walk in pantry. Optional main floor laundry. This home can be built with a 2/2.5/3 car garage, full or partial basement, a sunroom, and many other options. Olthof Homes builds high performance energy efficient homes with a third-party certified energy rating. 10-year structural warranty, 4-year workmanship on the roof, Low E windows, and Industry Best Customer Care Program.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$42,000
− Mortgage interest
−$24,968
− Property taxes
−$6,686
− Insurance
−$2,229
− Repairs & maintenance
−$3,360
− Management
−$3,360
− Depreciation
−$12,967
Taxable loss
−$11,570
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,777
After-tax cash flow
$-1,008/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 3 photos

Excellent 95/100 None rehab

This Sedona plan home is in excellent condition with no visible repairs needed. It offers a great opportunity for a potential buyer or investor to move in and enjoy a well-maintained property with high resale and rental value.

Value-add opportunities

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both New flooring in high-traffic areas — Improves appearance and reduces maintenance
  • Both New kitchen appliances — Modernizes the space and adds value
  • Both New bathroom fixtures — Enhances functionality and adds value

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both New flooring in high-traffic areas — Improves appearance and reduces maintenance
  • Both New kitchen appliances — Modernizes the space and adds value
  • Both New bathroom fixtures — Enhances functionality and adds value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Westfield-Washington Schools
NCES district ID
1813080
Math proficiency
58% ▼ -9.00%
Reading proficiency
64% ▼ -3.00%
Median HH income
$82,682
Composite
55.01/100
National rank
#1295
State rank
#10 of 301 in IN

Livability — Westfield

Score
71/100
State rank
#140
US rank
#7263

Category grades

Amenities F Commute F Cost of living B Crime A+ Employment A+ Housing A+ Health & safety F User ratings C

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Westfield, IN
City population
48,901
Population (ZIP)
6,924

Population outlook (Hamilton County) Hauer SSP2

Today (2025)
381,938 people
By 2030
417,496 · +9.3%
By 2040
486,684 · +27.4%
By 2050
549,805 · +44.0%
By 2075
687,078 · +79.9%
By 2100
754,495 · +97.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 4% Two or more races 2%
Common ancestry
Slovak 5% Italian 2% Iranian 1%
Foreign-born
2% · Canada, Guatemala
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Hamilton

2024 margin
Lean R (+6.1) · D 46.0% · R 52.1% · Other 1.9%
2008→2024 swing
+16.2pp toward D · 2008: -22.2pp · 2024: -6.1pp
All cycles
2024: R+6.1 2020: R+6.8 2016: R+19.6 2012: R+34.3 2008: R+22.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -88.24%
Current HPI
224.338
Rent YoY
Metro
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+6.9% since first listed
20 events — show timeline
  • 2026-05-05 Price Changed $431,800 Zillow
  • 2026-04-14 Price Changed $427,400 Zillow
  • 2026-03-17 Price Changed $423,100 Zillow
  • 2026-01-08 Price Changed $420,900 Zillow
  • 2025-11-07 Relisted Zillow
  • 2025-11-07 Delisted Zillow
  • 2025-11-05 Relisted Zillow
  • 2025-11-05 Delisted Zillow
  • 2025-10-31 Relisted Zillow
  • 2025-10-31 Delisted Zillow
  • 2025-10-10 Relisted Zillow
  • 2025-08-27 Delisted Zillow
  • 2025-04-08 Price Changed $416,600 Zillow
  • 2025-03-03 Price Changed $412,400 Zillow
  • 2025-03-02 Price Changed $396,900 Zillow
  • 2025-02-02 Price Changed $410,300 Zillow
  • 2025-02-01 Price Changed $396,900 Zillow
  • 2024-12-26 Price Changed $408,200 Zillow
  • 2024-12-25 Price Changed $392,900 Zillow
  • 2024-12-06 Listed $404,100 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…