CashFlowRE
Sign in Sign up
2130 Tyler
C Composite 57.22
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).

  • Cash flow +18.7/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.9/10.0
  • Schools +5.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$65,995

2130 Tyler · Sellersburg, IN 47172
3 bd · 2.0 ba · 880 sqft · Manufactured · 217 Days on market
Built 2025 Good condition $560/mo HOA · 41% of rent

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

Listing remarks MLS

harming 3-Bedroom Home in Indian Oaks Pointe Welcome to Indian Oaks Pointe, a scenic and inviting community just on the edge of Sellersburg. Nestled among mature trees and full of neighborhood charm, this brand-new 2025 Champion/Prime Zenith offers both comfort and convenience at an affordable price. Home Highlights 3 Bedrooms, 2 Bathrooms - perfect for families or anyone who needs extra room 14' x 66' single width floor plan with a modern open layout Brand new 2025 construction - fresh, move-in ready design Kitchen appliances included plus a separate laundry area for easy living Offered at $65,995 - excellent value for new construction Community Features Great Location - minutes from shopping, schools, and major employers Family-Friendly Amenities - basketball court, clubhouse, and playground Top Schools Nearby - Silver Creek Elementary, Middle, and High Schools all close to the community Indian Oaks Pointe combines natural surroundings and convenience, giving you the best of both worlds.

Key facts

  • Clubhouse
  • Modern open layout
  • Basketball court

Tags

MODERN OPEN LAYOUTKITCHEN APPLIANCES INCLUDEDSEPARATE LAUNDRY AREABASKETBALL COURTCLUBHOUSEPLAYGROUND

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/2.0-bath manufactured listed at $66k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $65 ($781/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $66k).
  • Recommended offer: $58k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 4.0% in Sellersburg — 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 73/100 on livability (#85 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: schools D+, commute D+, health & safety D+.
  • Market conditions: 146 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 911 units permitted in Clark County in 2024 (133 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $456 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Clark County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 217 days — a 12% lower offer ($58k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 41% of rent.
Recommended offer $58,075 (12.0% below list)

Questions for the listing agent

  1. It's been on market 217 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are 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?
  6. 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.
  7. 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.
  8. 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
2.07%
Cap rate
7.48%
Cash-on-cash
4.23%
DSCR
1.19
GRM
4.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-9.1%
Equity multiple
0.67×
Total profit
$-6,185
Equity at exit
$9,840
10-year hold
IRR
1.1%
Equity multiple
1.08×
Total profit
$1,433
Equity at exit
$5,706

Cash invested: $18,479 (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 47172

Active inventory
146
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,369 medium interval (Pro) →
Mortgage (P&I)
$346
Tax est. 1.5%
$82 /mo · $990/yr
Insurance
$27
HOA
$560
Vacancy / Maint / Mgmt
$287
Net cashflow
$65

Break-even live

Break-even rent $1,286
Max offer price $65,995
Occupancy floor 90%

Sensitivity live

Price -10% $111 -5% $88 +0% $65 +5% $42 +10% $19
Rent -10% $-43 -5% $11 +0% $65 +5% $119 +10% $173
Rate -1.0pp $98 -0.5pp $82 base $65 +0.5pp $48 +1.0pp $31

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
$16,499
Closing costs
$1,980
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7000 Lake Dr Sellersburg, IN 1.0–3.0 1.0–2.0 1004 $1,369 $1.36 2d 1 0.80mi
7722 Sellersburg, IN 1.0–2.0 1.0–2.0 933 $1,143 $1.23 2d 12 0.81mi
2424 Addmore Ln Clarksville, IN 3.0 2.0 1080 $1,250 $1.16 4d 1 1.42mi

HOA detail

Monthly dues
$560 · $6,720/yr

Listing history 14 events

  1. 2026-06-18
    days on market $65,995 Active 217 DOM
  2. 2026-06-17
    days on market $65,995 Active 216 DOM
  3. 2026-06-16
    days on market $65,995 Active 215 DOM
  4. 2026-06-15
    days on market $65,995 Active 214 DOM
  5. 2026-06-13
    days on market $65,995 Active 212 DOM
  6. 2026-06-10
    days on market $65,995 Active 209 DOM
  7. 2026-06-09
    days on market $65,995 Active 208 DOM
  8. 2026-06-08
    days on market $65,995 Active 207 DOM
  9. 2026-06-07
    days on market $65,995 Active 206 DOM
  10. 2026-06-03
    days on market $65,995 Active 202 DOM
  11. 2026-06-02
    days on market $65,995 Active 201 DOM
  12. 2026-06-01
    days on market $65,995 Active 200 DOM
  13. 2026-05-31
    days on market $65,995 Active 199 DOM
  14. 2025-11-13
    listed $65,995 Active 1016-char remark
    Show marketing remark (1016 chars)

    harming 3-Bedroom Home in Indian Oaks Pointe Welcome to Indian Oaks Pointe, a scenic and inviting community just on the edge of Sellersburg. Nestled among mature trees and full of neighborhood charm, this brand-new 2025 Champion/Prime Zenith offers both comfort and convenience at an affordable price. Home Highlights 3 Bedrooms, 2 Bathrooms - perfect for families or anyone who needs extra room 14' x 66' single width floor plan with a modern open layout Brand new 2025 construction - fresh, move-in ready design Kitchen appliances included plus a separate laundry area for easy living Offered at $65,995 - excellent value for new construction Community Features Great Location - minutes from shopping, schools, and major employers Family-Friendly Amenities - basketball court, clubhouse, and playground Top Schools Nearby - Silver Creek Elementary, Middle, and High Schools all close to the community Indian Oaks Pointe combines natural surroundings and convenience, giving you the best of both worlds.

ⓘ 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
$16,422
− Mortgage interest
−$3,697
− Property taxes
−$990
− Insurance
−$330
− Repairs & maintenance
−$1,314
− Management
−$1,314
− HOA
−$6,720
− Depreciation
−$1,920
Taxable income
$138
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$33
After-tax cash flow
$748/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 · 12 photos

Good 80/100 None rehab

This move-in ready manufactured home in Indian Oaks Pointe is in good condition with a modern design and ample space. It offers a great value for new construction and is ready for immediate occupancy.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers/tenants.
  • Both Adding smart home features — Smart home features can increase the home's value and appeal to tech-savvy buyers/tenants.
  • Both Upgrading the kitchen appliances — Upgrading appliances can make the kitchen more functional and appealing to potential buyers/tenants.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers/tenants.
  • Both Adding smart home features — Smart home features can increase the home's value and appeal to tech-savvy buyers/tenants.
  • Both Upgrading the kitchen appliances — Upgrading appliances can make the kitchen more functional and appealing to potential buyers/tenants.

ⓘ 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)

No district data.

Livability — Sellersburg

Score
73/100
State rank
#85
US rank
#5005

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sellersburg, IN
County
Clark County · 108,879 people
City population
21,045
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
21,045
Household income
$82,503
Rent vs Own
17.1% rent · 82.9% own
Severe rent burden
250.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
126,401 people
By 2030
131,455 · +4.0%
By 2040
140,471 · +11.1%
By 2050
147,677 · +16.8%
By 2075
161,702 · +27.9%
By 2100
164,078 · +29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 7% Hispanic / Latino 3% Asian 2%
Common ancestry
Romanian 2% Slovak 2% Italian 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Vietnamese 1% Other Indo-European 1%

Political lean MEDSL · Clark

2024 margin
Strong R (+20.4) · D 38.9% · R 59.3% · Other 1.8%
2008→2024 swing
-13.3pp toward R · 2008: -7.1pp · 2024: -20.4pp
All cycles
2024: R+20.4 2020: R+18.3 2016: R+22.0 2012: R+9.9 2008: R+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -114.50%
Current HPI
173.6209
Rent YoY
Metro
Louisville/Jefferson County, KY-IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2025-11-13 Listed $65,995 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…