CashFlowRE
Sign in Sign up
311 S Pleasant St
C- Composite 53.34
Why this score? — see what drove the C- 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).

  • ARV discount +15.0/15.0
  • Cash flow +11.2/30.0
  • Appreciation +8.6/10.0
  • Livability +3.7/5.0
  • Schools +3.4/10.0
  • 1% rule +3.3/10.0
  • DSCR +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$115,000

311 S Pleasant St · Milroy, IN 46156
2 bd · 1.0 ba · 1,188 sqft · SingleFamily public records · 204 Days on market
Built 1868 8,712 sqft lot $97/sqft · 32% below area Est $196k · 41% under

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

Listing remarks MLS

Newly priced and relisted! This 3-bedroom, 1-bath home is located in the charming town of Milroy, Indiana and presents a unique opportunity to own a piece of history in Rush county. Built in 1868, this home offers a chance to bring your vision to life. Many major updates have already been completed, including a newer roof, windows, HVAC, and flooring, giving you peace of mind for years to come. Outside, you'll find multiple outbuildings that offer plenty of options whether you need extra storage, a workshop, or even covered parking for one vehicle. The property provides a privacy fence on one side and wire fence around the back of property for a blend of convenience and functionality, making it a great fit for animals. The home's single story design offers ease and accessibility and would be a great opportunity for a first-time buyer, downsizer, or anyone looking for an affordable home with room to spread out. Property is being sold as is.

Key facts

  • Single story design
  • Outbuildings
  • Backyard

Tags

SINGLE STORY DESIGNOUTBUILDINGSBACKYARD

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 2-bed/1.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $-44 ($-531/yr) — negative.
  • To cash-flow at today's rent, offer at most $109k (5.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $95k (17.4% below list).
  • Recommended offer: $95k (17.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#93 in IN) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: crime C-, schools D, amenities F.
  • Rush County Schools (town): math 38% / reading 41% proficiency, ranked #147 of 301 in IN (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 5 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 59 units permitted in Rush County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($795 loan paydown + $8k appreciation (7.2% local appreciation)).
  • Rush County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (7.2% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 204 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 21y ago; this cycle's ask has dropped $15k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $59k; list at $115k implies a 95% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1868 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $95,000 (17.4% 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 204 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. Built in 1868 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.83%
Cap rate
5.83%
Cash-on-cash
-1.65%
DSCR
0.93
GRM
10.1

CMA / ARV

ARV (median comp)
$196,342
List price
$115,000
Delta
-41.43%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
214 N Pleasant St 0.30mi 3/1.5 (+1) 1,104 (-7%) 0mo $194,900 $177 67
512 E Main St 0.48mi 3/1.5 (+1) 1,216 (+2%) 17mo $221,500 $182 52

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

Projected returns pro-forma

7.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.9%
Equity multiple
2.20×
Total profit
$38,612
Equity at exit
$81,030
10-year hold
IRR
16.3%
Equity multiple
4.55×
Total profit
$114,254
Equity at exit
$155,147

Cash invested: $32,200 (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 46156

Home prices YoY
3.3%
Active inventory
5
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$950 medium interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,725/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$200
Net cashflow
$-44

Break-even live

Break-even rent $1,006
Max offer price $108,599
Occupancy floor 100%

Sensitivity live

Price -10% $35 -5% $-5 +0% $-44 +5% $-84 +10% $-124
Rent -10% $-119 -5% $-82 +0% $-44 +5% $-7 +10% $31
Rate -1.0pp $14 -0.5pp $-15 base $-44 +0.5pp $-74 +1.0pp $-104

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
$28,750
Closing costs
$3,450
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
300 S West St Unit 2 Bedroom Apartment Milroy, IN 2.0 1.0 800 $950 $1.19 0d 1 0.20mi

Listing history 32 events

  1. 2026-06-13
    statusdays on market $115,000 Pending 204 DOM
  2. 2026-06-09
    days on market $115,000 Active 203 DOM
  3. 2026-06-08
    days on market $115,000 Active 202 DOM
  4. 2026-06-07
    days on market $115,000 Active 201 DOM
  5. 2026-06-05
    days on market $115,000 Active 198 DOM
  6. 2026-06-03
    days on market $115,000 Active 197 DOM
  7. 2026-06-02
    days on market $115,000 Active 196 DOM
  8. 2026-06-01
    days on market $115,000 Active 195 DOM
  9. 2026-05-31
    days on market $115,000 Active 194 DOM
  10. 2026-05-17
    status Pending 953-char remark
    Show marketing remark (953 chars)

    Newly priced and relisted! This 3-bedroom, 1-bath home is located in the charming town of Milroy, Indiana and presents a unique opportunity to own a piece of history in Rush county. Built in 1868, this home offers a chance to bring your vision to life. Many major updates have already been completed, including a newer roof, windows, HVAC, and flooring, giving you peace of mind for years to come. Outside, you'll find multiple outbuildings that offer plenty of options whether you need extra storage, a workshop, or even covered parking for one vehicle. The property provides a privacy fence on one side and wire fence around the back of property for a blend of convenience and functionality, making it a great fit for animals. The home's single story design offers ease and accessibility and would be a great opportunity for a first-time buyer, downsizer, or anyone looking for an affordable home with room to spread out. Property is being sold as is.

  11. 2026-04-01
    status Active 948-char remark
    Show marketing remark (948 chars)

    Recent price drop! This 3-bedroom, 1-bath home is located in the charming town of Milroy, Indiana and presents a unique opportunity to own a piece of history in Rush county. Built in 1868, this home offers a chance to bring your vision to life. Many major updates have already been completed, including a newer roof, windows, HVAC, and flooring, giving you peace of mind for years to come. Outside, you'll find multiple outbuildings that offer plenty of options whether you need extra storage, a workshop, or even covered parking for one vehicle. The property provides a privacy fence on one side and wire fence around the back of property for a blend of convenience and functionality, making it a great fit for animals. The home's single story design offers ease and accessibility and would be a great opportunity for a first-time buyer, downsizer, or anyone looking for an affordable home with room to spread out. Property is being sold as is.

  12. 2026-03-31
    status Active 953-char remark
    Show marketing remark (953 chars)

    Newly priced and relisted! This 3-bedroom, 1-bath home is located in the charming town of Milroy, Indiana and presents a unique opportunity to own a piece of history in Rush county. Built in 1868, this home offers a chance to bring your vision to life. Many major updates have already been completed, including a newer roof, windows, HVAC, and flooring, giving you peace of mind for years to come. Outside, you'll find multiple outbuildings that offer plenty of options whether you need extra storage, a workshop, or even covered parking for one vehicle. The property provides a privacy fence on one side and wire fence around the back of property for a blend of convenience and functionality, making it a great fit for animals. The home's single story design offers ease and accessibility and would be a great opportunity for a first-time buyer, downsizer, or anyone looking for an affordable home with room to spread out. Property is being sold as is.

  13. 2026-03-19
    status Pending 953-char remark
    Show marketing remark (948 chars)

    Recent price drop! This 3-bedroom, 1-bath home is located in the charming town of Milroy, Indiana and presents a unique opportunity to own a piece of history in Rush county. Built in 1868, this home offers a chance to bring your vision to life. Many major updates have already been completed, including a newer roof, windows, HVAC, and flooring, giving you peace of mind for years to come. Outside, you'll find multiple outbuildings that offer plenty of options whether you need extra storage, a workshop, or even covered parking for one vehicle. The property provides a privacy fence on one side and wire fence around the back of property for a blend of convenience and functionality, making it a great fit for animals. The home's single story design offers ease and accessibility and would be a great opportunity for a first-time buyer, downsizer, or anyone looking for an affordable home with room to spread out. Property is being sold as is.

  14. 2026-03-19
    status Pending 948-char remark
    Show marketing remark (948 chars)

    Recent price drop! This 3-bedroom, 1-bath home is located in the charming town of Milroy, Indiana and presents a unique opportunity to own a piece of history in Rush county. Built in 1868, this home offers a chance to bring your vision to life. Many major updates have already been completed, including a newer roof, windows, HVAC, and flooring, giving you peace of mind for years to come. Outside, you'll find multiple outbuildings that offer plenty of options whether you need extra storage, a workshop, or even covered parking for one vehicle. The property provides a privacy fence on one side and wire fence around the back of property for a blend of convenience and functionality, making it a great fit for animals. The home's single story design offers ease and accessibility and would be a great opportunity for a first-time buyer, downsizer, or anyone looking for an affordable home with room to spread out. Property is being sold as is.

  15. 2026-03-09
    price $115,000 953-char remark
    Show marketing remark (948 chars)

    Recent price drop! This 3-bedroom, 1-bath home is located in the charming town of Milroy, Indiana and presents a unique opportunity to own a piece of history in Rush county. Built in 1868, this home offers a chance to bring your vision to life. Many major updates have already been completed, including a newer roof, windows, HVAC, and flooring, giving you peace of mind for years to come. Outside, you'll find multiple outbuildings that offer plenty of options whether you need extra storage, a workshop, or even covered parking for one vehicle. The property provides a privacy fence on one side and wire fence around the back of property for a blend of convenience and functionality, making it a great fit for animals. The home's single story design offers ease and accessibility and would be a great opportunity for a first-time buyer, downsizer, or anyone looking for an affordable home with room to spread out. Property is being sold as is.

  16. 2026-03-09
    price $115,000 948-char remark
    Show marketing remark (948 chars)

    Recent price drop! This 3-bedroom, 1-bath home is located in the charming town of Milroy, Indiana and presents a unique opportunity to own a piece of history in Rush county. Built in 1868, this home offers a chance to bring your vision to life. Many major updates have already been completed, including a newer roof, windows, HVAC, and flooring, giving you peace of mind for years to come. Outside, you'll find multiple outbuildings that offer plenty of options whether you need extra storage, a workshop, or even covered parking for one vehicle. The property provides a privacy fence on one side and wire fence around the back of property for a blend of convenience and functionality, making it a great fit for animals. The home's single story design offers ease and accessibility and would be a great opportunity for a first-time buyer, downsizer, or anyone looking for an affordable home with room to spread out. Property is being sold as is.

  17. 2025-12-06
    price $125,000 953-char remark
    Show marketing remark (948 chars)

    Recent price drop! This 3-bedroom, 1-bath home is located in the charming town of Milroy, Indiana and presents a unique opportunity to own a piece of history in Rush county. Built in 1868, this home offers a chance to bring your vision to life. Many major updates have already been completed, including a newer roof, windows, HVAC, and flooring, giving you peace of mind for years to come. Outside, you'll find multiple outbuildings that offer plenty of options whether you need extra storage, a workshop, or even covered parking for one vehicle. The property provides a privacy fence on one side and wire fence around the back of property for a blend of convenience and functionality, making it a great fit for animals. The home's single story design offers ease and accessibility and would be a great opportunity for a first-time buyer, downsizer, or anyone looking for an affordable home with room to spread out. Property is being sold as is.

  18. 2025-12-06
    price $125,000 948-char remark
    Show marketing remark (948 chars)

    Recent price drop! This 3-bedroom, 1-bath home is located in the charming town of Milroy, Indiana and presents a unique opportunity to own a piece of history in Rush county. Built in 1868, this home offers a chance to bring your vision to life. Many major updates have already been completed, including a newer roof, windows, HVAC, and flooring, giving you peace of mind for years to come. Outside, you'll find multiple outbuildings that offer plenty of options whether you need extra storage, a workshop, or even covered parking for one vehicle. The property provides a privacy fence on one side and wire fence around the back of property for a blend of convenience and functionality, making it a great fit for animals. The home's single story design offers ease and accessibility and would be a great opportunity for a first-time buyer, downsizer, or anyone looking for an affordable home with room to spread out. Property is being sold as is.

  19. 2025-11-06
    listed $130,000 Active 953-char remark
    Show marketing remark (953 chars)

    Newly priced and relisted! This 3-bedroom, 1-bath home is located in the charming town of Milroy, Indiana and presents a unique opportunity to own a piece of history in Rush county. Built in 1868, this home offers a chance to bring your vision to life. Many major updates have already been completed, including a newer roof, windows, HVAC, and flooring, giving you peace of mind for years to come. Outside, you'll find multiple outbuildings that offer plenty of options whether you need extra storage, a workshop, or even covered parking for one vehicle. The property provides a privacy fence on one side and wire fence around the back of property for a blend of convenience and functionality, making it a great fit for animals. The home's single story design offers ease and accessibility and would be a great opportunity for a first-time buyer, downsizer, or anyone looking for an affordable home with room to spread out. Property is being sold as is.

  20. 2025-11-04
    listed $130,000 Active 948-char remark
    Show marketing remark (948 chars)

    Recent price drop! This 3-bedroom, 1-bath home is located in the charming town of Milroy, Indiana and presents a unique opportunity to own a piece of history in Rush county. Built in 1868, this home offers a chance to bring your vision to life. Many major updates have already been completed, including a newer roof, windows, HVAC, and flooring, giving you peace of mind for years to come. Outside, you'll find multiple outbuildings that offer plenty of options whether you need extra storage, a workshop, or even covered parking for one vehicle. The property provides a privacy fence on one side and wire fence around the back of property for a blend of convenience and functionality, making it a great fit for animals. The home's single story design offers ease and accessibility and would be a great opportunity for a first-time buyer, downsizer, or anyone looking for an affordable home with room to spread out. Property is being sold as is.

  21. 2025-10-31
    historical
  22. 2025-10-13
    price $137,000
  23. 2025-10-13
    price $137,000
  24. 2025-10-04
    status Active
  25. 2025-10-04
    status Active
  26. 2025-09-15
    status Pending
  27. 2025-09-15
    status Pending
  28. 2025-09-05
    listed $140,000 Active
  29. 2025-08-29
    listed $140,000 Active
  30. 2006-02-03
    soldstatus $59,000
  31. 2005-11-21
    soldstatus $59,000
  32. 2005-09-06
    listed $59,900

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

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 ≥100°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$11,400
− Mortgage interest
−$6,442
− Property taxes
−$1,725
− Insurance
−$575
− Repairs & maintenance
−$912
− Management
−$912
− Depreciation
−$3,345
Taxable loss
−$2,511
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$603
After-tax cash flow
$72/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
Rush County Schools
NCES district ID
1809750
Math proficiency
38% ▼ -14.00%
Reading proficiency
41% ▼ -14.00%
Median HH income
$46,237
Composite
33.72/100
National rank
#5377
State rank
#147 of 301 in IN

Livability — Milroy

Score
73/100
State rank
#93
US rank
#5351

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Milroy, IN
Population (ZIP)
1,011

Population outlook (Rush County) Hauer SSP2

Today (2025)
15,654 people
By 2030
15,036 · -3.9%
By 2040
13,674 · -12.6%
By 2050
12,239 · -21.8%
By 2075
9,466 · -39.5%
By 2100
7,104 · -54.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5%
Common ancestry
Polish 4% Slovak 4% Italian 1%
Foreign-born
0% · Canada
Languages at home
87% English-only · German/W. Germanic 13%

Political lean MEDSL · Rush

2024 margin
Solid R (+54.0) · D 21.9% · R 75.9% · Other 2.2%
2008→2024 swing
-40.4pp toward R · 2008: -13.7pp · 2024: -54.0pp
All cycles
2024: R+54.0 2020: R+54.0 2016: R+52.2 2012: R+34.3 2008: R+13.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.18%
Current HPI
221.7795
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

+92.0% since first listed
23 events — show timeline
  • 2026-05-17 Pending SEIBR
  • 2026-04-01 Relisted MIBOR as Distributed by MLS Grid
  • 2026-03-31 Relisted SEIBR
  • 2026-03-19 Pending SEIBR
  • 2026-03-19 Pending MIBOR as Distributed by MLS Grid
  • 2026-03-09 Price Changed $115,000 SEIBR
  • 2026-03-09 Price Changed $115,000 MIBOR as Distributed by MLS Grid
  • 2025-12-06 Price Changed $125,000 SEIBR
  • 2025-12-06 Price Changed $125,000 MIBOR as Distributed by MLS Grid
  • 2025-11-06 Listed $130,000 SEIBR
  • 2025-11-04 Listed $130,000 MIBOR as Distributed by MLS Grid
  • 2025-10-31 Listing Removed MIBOR as Distributed by MLS Grid
  • 2025-10-13 Price Changed $137,000 SEIBR
  • 2025-10-13 Price Changed $137,000 MIBOR as Distributed by MLS Grid
  • 2025-10-04 Relisted SEIBR
  • 2025-10-04 Relisted MIBOR as Distributed by MLS Grid
  • 2025-09-15 Pending SEIBR
  • 2025-09-15 Pending MIBOR as Distributed by MLS Grid
  • 2025-09-05 Listed $140,000 MIBOR as Distributed by MLS Grid
  • 2025-08-29 Listed $140,000 SEIBR
  • 2006-02-03 Sold (Public Records) $59,000 Public Records
  • 2005-11-21 Sold (MLS) $59,000 MIBOR as Distributed by MLS Grid
  • 2005-09-06 Listed $59,900 MIBOR as Distributed by MLS Grid

Property tax history

+2.5%/yr

Latest (2024): $199 · -13.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…