CashFlowRE
Sign in Sign up
4137 Kenneth Ave
D Composite 41.53
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 +14.4/30.0
  • ARV discount +8.0/15.0
  • DSCR +4.4/10.0
  • 1% rule +4.2/10.0
  • Rent growth +4.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$139,900

4137 Kenneth Ave · Indianapolis city (balance), IN 46226
3 bd · 1.5 ba · 1,080 sqft · SingleFamily public records · 28 Days on market
Built 1965 6,011 sqft lot Est $141k · at est.

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

Listing remarks MLS

Embrace the potential of this 3-bedroom, 1-bath home in the Devington neighborhood of Indianapolis 46226. With your personal touch, you can transform this residence into a true gem. The interior offers a living area, a functional kitchen, and three cozy bedrooms awaiting your creative updates. This property boasts a generous yard, inviting you to create your own outdoor oasis. Nestled in the Devington community, you'll enjoy proximity to the scenic Devington Park, local schools, and convenient shopping.

Key facts

  • Front porch
  • Functional layout
  • Open flow

Tags

FRONT PORCHMATURE TREESFUNCTIONAL LAYOUTOPEN FLOWKITCHEN AND DINING AREA

Property features AI

Finance

  • Other: Property type: Residential; Lot under 1/4 acre

Exterior

  • Utilities: Public water; Municipal sewer connected; Solid waste service available
  • Home design: Single-family residence; One story
  • Construction: Vinyl with brick and brick exterior; Crawl space foundation
  • Exterior features: Storage shed

Interior

  • Kitchen: Refrigerator; Electric oven; Microwave; Range hood; Microwave hood
  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Eat-in kitchen; Has a view
  • Laundry & utility: Dedicated laundry room; Washer; Dryer

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.5-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $28 ($335/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $129k (8.0% below list).
  • Recommended offer: $129k (8.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.4% in Indianapolis city (balance) — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Indianapolis Public Schools (urban): math 14% / reading 20% proficiency, ranked #286 of 301 in IN (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.8%/yr); 151 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,906 units permitted in Marion County in 2024 (621 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($50k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Marion County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 25y ago; this cycle's ask has dropped $15k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $95k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $128,693 (8.0% below list)

Questions for the listing agent

  1. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.92%
Cap rate
6.53%
Cash-on-cash
0.85%
DSCR
1.04
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$141,480
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4012 N Elizabeth St 0.28mi 3/1.0 1,074 (-1%) 6mo $166,000 $155 80
4214 N Edmondson Ave 0.20mi 3/2.0 1,116 (+3%) 7mo $155,000 $139 77
3944 N Elizabeth St 0.33mi 3/1.0 1,053 (-2%) 2mo $118,000 $112 77
4011 N Kitley Ave 0.40mi 3/1.0 1,152 (+7%) 2mo $107,050 $93 67
4144 N Edmondson Ave 0.16mi 3/2.0 1,233 (+14%) 8mo $200,000 $162 60
4443 N Kenyon Dr 0.60mi 3/1.0 1,160 (+7%) 1mo $133,000 $115 57
6401 E 44th Pl 0.56mi 3/1.0 1,180 (+9%) 0mo $155,000 $131 56
3910 N Irwin Ave 0.39mi 3/2.0 1,230 (+14%) 2mo $135,000 $110 55
3808 Elmhurst Dr 0.48mi 3/1.0 994 (-8%) 10mo $104,000 $105 54
4502 N Kitley Ave 0.61mi 3/1.5 1,160 (+7%) 7mo $135,000 $116 53
3811 N Sheridan Ave 0.71mi 3/1.0 1,142 (+6%) 4mo $185,000 $162 51
3945 N Ridgeview Dr 0.54mi 3/2.0 1,176 (+9%) 9mo $177,900 $151 50

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 · 6.76% rent growth · sell at horizon

5-year hold
IRR
-10.7%
Equity multiple
0.60×
Total profit
$-15,808
Equity at exit
$20,860
10-year hold
IRR
3.3%
Equity multiple
1.28×
Total profit
$11,059
Equity at exit
$12,096

Cash invested: $39,172 (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 46226

Rents YoY
6.8%
Active inventory
151
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,287 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$197 /mo · $2,362/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$28

Break-even live

Break-even rent $1,252
Max offer price $139,900
Occupancy floor 93%

Sensitivity live

Price -10% $107 -5% $67 +0% $28 +5% $-12 +10% $-51
Rent -10% $-74 -5% $-23 +0% $28 +5% $79 +10% $130
Rate -1.0pp $98 -0.5pp $63 base $28 +0.5pp $-8 +1.0pp $-45

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
$34,975
Closing costs
$4,197
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3900 N Shadeland Ave Indianapolis, IN 1.0–2.0 1.0 1070 $1,075 $1.00 3d 6 0.19mi
4307 N Edmondson Ave Indianapolis, IN 3.0 1.0 900 $1,299 $1.44 2d 1 0.28mi
3775 Allerton Pl Indianapolis, IN 1.0–4.0 2.0 1068 $1,617 $1.51 14d 1 0.57mi
6563 E 46th St Indianapolis, IN 3.0 1.5 1185 $1,250 $1.05 5d 1 0.69mi
4511 N Kenmore Rd Indianapolis, IN 4.0 2.0 1200 $2,095 $1.75 5d 1 0.77mi
7171 Twin Oaks Dr Indianapolis, IN 3.0 1.0–1.5 801 $1,399 $1.75 24d 9 0.78mi
4411 Park Forest Ct Indianapolis, IN 2.0 1.0 928 $1,180 $1.27 44d 1 0.80mi
4404 Park Forest Ct Indianapolis, IN 2.0 1.0 928 $1,180 $1.27 22d 2 0.82mi
4437 Park Forest Ct Indianapolis, IN 2.0 1.0 928 $1,180 $1.27 44d 1 0.83mi
4445 Park Forest Ct Indianapolis, IN 2.0 1.0 928 $1,180 $1.27 3d 1 0.84mi
4430 Park Forest Ct Indianapolis, IN 2.0 1.0 928 $1,180 $1.27 44d 1 0.85mi
4521 Park Forest Ct Indianapolis, IN 2.0 1.0 700 $1,180 $1.69 4d 1 0.85mi
4438 Park Forest Ct Indianapolis, IN 2.0 1.0 928 $1,180 $1.27 44d 1 0.86mi
7531 Penway St Indianapolis, IN 3.0 1.5 1237 $1,551 $1.25 8d 1 0.89mi
3912 N Webster Ave Indianapolis, IN 4.0 1.0 1274 $1,350 $1.06 22d 1 0.89mi
4504 Park Forest Ct Indianapolis, IN 2.0 1.0 928 $1,180 $1.27 3d 1 0.89mi
4537 Park Forest Ct Indianapolis, IN 2.0 1.0 928 $1,180 $1.27 44d 1 0.90mi
4545 Park Forest Ct Indianapolis, IN 2.0 1.0 928 $1,180 $1.27 44d 1 0.91mi
4405 Park Forest Ct Indianapolis, IN 2.0 1.0 928 $1,180 $1.27 24d 1 0.92mi
4839 N Kenmore Rd Indianapolis, IN 3.0 2.0 1215 $1,533 $1.26 22d 1 0.97mi
4555 N Arlington Ave Indianapolis, IN 1.0–3.0 1.0–1.5 880 $1,379 $1.57 4d 30 1.03mi
7975 Red Mill Dr Indianapolis, IN 2.0 1.0 576 $975 $1.69 44d 1 1.04mi
7925 Crossbridge Dr Indianapolis, IN 2.0 2.0 1072 $1,200 $1.12 44d 1 1.10mi
3836 Priscilla Ave Indianapolis, IN 3.0 1.5 1040 $1,275 $1.23 2d 1 1.16mi
5865 E 46th St Indianapolis, IN 3.0 2.0 1400 $1,500 $1.07 44d 1 1.19mi
6118 Dickson Rd Apt 3 Indianapolis, IN 2.0 1.0 750 $950 $1.27 44d 1 1.23mi
6049 Dickson Rd Apt 4 Indianapolis, IN 2.0 1.0 750 $950 $1.27 44d 1 1.24mi
6108 Dickson Rd Unit 3 Indianapolis, IN 2.0 1.0 750 $900 $1.20 44d 1 1.24mi
6048 Dickson Rd #3 Indianapolis, IN 2.0 1.0 725 $900 $1.24 44d 1 1.27mi
6111 Laurel Hall Dr #1 Indianapolis, IN 2.0 1.0 725 $950 $1.31 24d 1 1.28mi
6111 Laurel Hall Dr #3 Indianapolis, IN 2.0 1.0 725 $950 $1.31 44d 1 1.28mi
6015 Dickson Rd #1 Indianapolis, IN 2.0 1.0 825 $950 $1.15 44d 1 1.28mi
6005 Dickson Rd Unit 4 Indianapolis, IN 2.0 1.0 873 $725 $0.83 44d 1 1.29mi
5602 Glencoe St Indianapolis, IN 3.0 1.0 1000 $1,749 $1.75 18d 1 1.29mi
6051 Laurel Hall Dr Apt 4 Indianapolis, IN 2.0 1.0 750 $950 $1.27 44d 1 1.30mi
3718 N Audubon Rd Indianapolis, IN 3.0 1.0 875 $1,300 $1.49 24d 1 1.33mi
3513 Roseway Dr Indianapolis, IN 3.0 2.0 1216 $1,600 $1.32 18d 1 1.33mi
6028 Laurel Hall Dr #3 Indianapolis, IN 2.0 1.0 875 $950 $1.09 44d 1 1.36mi
8254 Meadowlark Dr Indianapolis, IN 3.0 1.5 1320 $1,150 $0.87 22d 1 1.38mi
8254 Meadowlark Dr Unit 1 Indianapolis, IN 3.0 1.5 1320 $1,150 $0.87 44d 1 1.38mi

Listing history 31 events

  1. 2026-06-18
    days on market $139,900 Active 28 DOM
  2. 2026-06-17
    days on market $139,900 Active 27 DOM
  3. 2026-06-16
    days on market $139,900 Active 26 DOM
  4. 2026-06-15
    days on market $139,900 Active 25 DOM
  5. 2026-06-13
    days on market $139,900 Active 23 DOM
  6. 2026-06-13
    pricedays on market $139,900 Active 22 DOM
  7. 2026-06-09
    days on market $149,000 Active 19 DOM
  8. 2026-06-08
    days on market $149,000 Active 18 DOM
  9. 2026-06-07
    days on market $149,000 Active 17 DOM
  10. 2026-06-03
    days on market $149,000 Active 13 DOM
  11. 2026-06-02
    days on market $149,000 Active 12 DOM
  12. 2026-06-01
    days on market $149,000 Active 11 DOM
  13. 2026-05-31
    days on market $149,000 Active 10 DOM
  14. 2026-05-21
    status Active
  15. 2026-05-05
    status Pending
  16. 2026-05-05
    listed $155,000 Active
  17. 2023-09-08
    soldstatus $94,900 Closed 508-char remark
    Show marketing remark (508 chars)

    Embrace the potential of this 3-bedroom, 1-bath home in the Devington neighborhood of Indianapolis 46226. With your personal touch, you can transform this residence into a true gem. The interior offers a living area, a functional kitchen, and three cozy bedrooms awaiting your creative updates. This property boasts a generous yard, inviting you to create your own outdoor oasis. Nestled in the Devington community, you'll enjoy proximity to the scenic Devington Park, local schools, and convenient shopping.

  18. 2023-08-31
    status Pending 508-char remark
    Show marketing remark (508 chars)

    Embrace the potential of this 3-bedroom, 1-bath home in the Devington neighborhood of Indianapolis 46226. With your personal touch, you can transform this residence into a true gem. The interior offers a living area, a functional kitchen, and three cozy bedrooms awaiting your creative updates. This property boasts a generous yard, inviting you to create your own outdoor oasis. Nestled in the Devington community, you'll enjoy proximity to the scenic Devington Park, local schools, and convenient shopping.

  19. 2023-08-23
    listed $94,900 Active 508-char remark
    Show marketing remark (508 chars)

    Embrace the potential of this 3-bedroom, 1-bath home in the Devington neighborhood of Indianapolis 46226. With your personal touch, you can transform this residence into a true gem. The interior offers a living area, a functional kitchen, and three cozy bedrooms awaiting your creative updates. This property boasts a generous yard, inviting you to create your own outdoor oasis. Nestled in the Devington community, you'll enjoy proximity to the scenic Devington Park, local schools, and convenient shopping.

  20. 2011-02-10
    historical
  21. 2010-11-15
    listed $50,000
  22. 2006-07-21
    historical
  23. 2006-03-29
    listed $65,900
  24. 2003-01-29
    soldstatus $29,900
  25. 2002-10-01
    listed $37,900
  26. 2002-09-17
    historical
  27. 2002-06-17
    listed $45,900
  28. 2001-10-01
    historical
  29. 2001-08-20
    historical
  30. 2001-03-31
    listed $69,900
  31. 2001-02-20
    listed $75,000

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

Tax reassessment forecast IN · Partial reset (capped growth)

Current annual tax
$2,362 · $197/mo
Projected year-2 tax
$2,362 · $197/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,443
− Mortgage interest
−$7,837
− Property taxes
−$2,362
− Insurance
−$700
− Repairs & maintenance
−$1,235
− Management
−$1,235
− Depreciation
−$4,070
Taxable loss
−$1,996
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$479
After-tax cash flow
$814/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.

Schools (NCES district)

District
Indianapolis Public Schools
NCES district ID
1804770
Math proficiency
14% ▼ -7.00%
Reading proficiency
20% ▼ -3.00%
Median HH income
$32,034
Composite
13.69/100
National rank
#9499
State rank
#286 of 301 in IN

Livability — Indianapolis city (balance)

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Indianapolis city (balance), IN
County
Marion County · 998,460 people
City population
881,119
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
47,099
Household income
$50,325
Rent vs Own
53.8% rent · 46.2% own
Severe rent burden
2742.0

Population outlook (Marion County) Hauer SSP2

Today (2025)
1,025,572 people
By 2030
1,065,727 · +3.9%
By 2040
1,141,577 · +11.3%
By 2050
1,208,920 · +17.9%
By 2075
1,367,288 · +33.3%
By 2100
1,438,201 · +40.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Black 53% White 25% Hispanic / Latino 17% Two or more races 9% Asian 2%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Lithuanian 1% Italian 1% Romanian 1%
Foreign-born
11% · Canada
Languages at home
86% English-only · Spanish 10% French/Haitian/Cajun 1% Other Asian/Pacific 1%

Political lean MEDSL · Marion

2024 margin
Strong D (+27.7) · D 63.0% · R 35.3% · Other 1.7%
2008→2024 swing
-0.7pp no change · 2008: 28.4pp · 2024: 27.7pp
All cycles
2024: D+27.7 2020: D+29.1 2016: D+22.8 2012: D+22.2 2008: D+28.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -218.85%
Current HPI
239.43
Rent YoY
▲ 6.76%
Metro
Indianapolis-Carmel-Anderson, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+106.7% since first listed
18 events — show timeline
  • 2026-05-21 Relisted MIBOR as Distributed by MLS Grid
  • 2026-05-05 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-05 Listed $155,000 MIBOR as Distributed by MLS Grid
  • 2023-09-08 Sold (MLS) $94,900 MIBOR as Distributed by MLS Grid
  • 2023-08-31 Pending MIBOR as Distributed by MLS Grid
  • 2023-08-23 Listed $94,900 MIBOR as Distributed by MLS Grid
  • 2011-02-10 Listing Removed MIBOR as Distributed by MLS Grid
  • 2010-11-15 Listed $50,000 MIBOR as Distributed by MLS Grid
  • 2006-07-21 Listing Removed MIBOR as Distributed by MLS Grid
  • 2006-03-29 Listed $65,900 MIBOR as Distributed by MLS Grid
  • 2003-01-29 Sold (MLS) $29,900 MIBOR as Distributed by MLS Grid
  • 2002-10-01 Listed $37,900 MIBOR as Distributed by MLS Grid
  • 2002-09-17 Listing Removed MIBOR as Distributed by MLS Grid
  • 2002-06-17 Listed $45,900 MIBOR as Distributed by MLS Grid
  • 2001-10-01 Listing Removed MIBOR as Distributed by MLS Grid
  • 2001-08-20 Listing Removed MIBOR as Distributed by MLS Grid
  • 2001-03-31 Listed $69,900 MIBOR as Distributed by MLS Grid
  • 2001-02-20 Listed $75,000 MIBOR as Distributed by MLS Grid

Property tax history

+4.2%/yr

Latest (2025): $2,362 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…