311 S Pleasant St · Milroy, IN
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $717 – $1,331
Heat risk 3/10 · Minor
- Hot days now (above 100°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
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 204 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
- Built in 1868 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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 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?
- 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
- 0.83% ✗
- 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
- IRR
- 16.9%
- Equity multiple
- 2.20×
- Total profit
- $38,612
- Equity at exit
- $81,030
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-13statusdays on market $115,000 Pending 204 DOM
-
2026-06-09days on market $115,000 Active 203 DOM
-
2026-06-08days on market $115,000 Active 202 DOM
-
2026-06-07days on market $115,000 Active 201 DOM
-
2026-06-05days on market $115,000 Active 198 DOM
-
2026-06-03days on market $115,000 Active 197 DOM
-
2026-06-02days on market $115,000 Active 196 DOM
-
2026-06-01days on market $115,000 Active 195 DOM
-
2026-05-31days on market $115,000 Active 194 DOM
-
2026-05-17status 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.
-
2026-04-01status 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.
-
2026-03-31status 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.
-
2026-03-19status 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.
-
2026-03-19status 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.
-
2026-03-09price $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.
-
2026-03-09price $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.
-
2025-12-06price $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.
-
2025-12-06price $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.
-
2025-11-06$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.
-
2025-11-04$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.
-
2025-10-31historical
-
2025-10-13price $137,000
-
2025-10-13price $137,000
-
2025-10-04status Active
-
2025-10-04status Active
-
2025-09-15status Pending
-
2025-09-15status Pending
-
2025-09-05$140,000 Active
-
2025-08-29$140,000 Active
-
2006-02-03soldstatus $59,000
-
2005-11-21soldstatus $59,000
-
2005-09-06$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
- 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
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 |
|---|---|---|
| Industrial Machinery | 2 | $37B |
|
||
| Healthcare | 1 | $177B |
|
||
| Pharmaceuticals | 1 | $45B |
|
||
| Metals / Steel | 1 | $18B |
|
||
| Agriculture | 1 | $17B |
|
||
| Packaging | 1 | $12B |
|
||
Price history
+92.0% since first listed23 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%/yrLatest (2024): $199 · -13.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…