🏗️ New Construction
Sedona Plan · Westfield, IN
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- 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?
- 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?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- -21.3%
- Equity multiple
- 0.26×
- Total profit
- $-92,266
- Equity at exit
- $66,461
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-21days on market $431,800 Active 519 DOM
-
2026-06-18days on market $431,800 Active 516 DOM
-
2026-06-17days on market $431,800 Active 515 DOM
-
2026-06-16days on market $431,800 Active 514 DOM
-
2026-06-15days on market $431,800 Active 513 DOM
-
2026-06-13days on market $431,800 Active 511 DOM
-
2026-06-13days on market $431,800 Active 510 DOM
-
2026-06-09days on market $431,800 Active 507 DOM
-
2026-06-08days on market $431,800 Active 506 DOM
-
2026-06-07days on market $431,800 Active 505 DOM
-
2026-06-05days on market $431,800 Active 502 DOM
-
2026-06-03days on market $431,800 Active 501 DOM
-
2026-06-02days on market $431,800 Active 500 DOM
-
2026-06-01days on market $431,800 Active 499 DOM
-
2026-05-31days on market $431,800 Active 498 DOM
-
2026-05-05price $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.
-
2026-04-14price $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.
-
2026-03-17price $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.
-
2026-01-08price $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.
-
2025-11-07status 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.
-
2025-11-07historical 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.
-
2025-11-05status 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.
-
2025-11-05historical 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.
-
2025-10-31status 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.
-
2025-10-31historical 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.
-
2025-10-10status 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.
-
2025-08-27historical 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.
-
2025-04-08price $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.
-
2025-03-03price $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.
-
2025-03-02price $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.
-
2025-02-02price $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.
-
2025-02-01price $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.
-
2024-12-26price $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.
-
2024-12-25price $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.
-
2024-12-06$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
- 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
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
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 |
|---|---|---|
| Industrial Machinery | 2 | $37B |
|
||
| Healthcare | 1 | $177B |
|
||
| Pharmaceuticals | 1 | $45B |
|
||
| Metals / Steel | 1 | $18B |
|
||
| Agriculture | 1 | $17B |
|
||
| Packaging | 1 | $12B |
|
||
Price history
+6.9% since first listed20 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
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…