CashFlowRE
Sign in Sign up
3598 N State Road 9
D Composite 40.27
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 +13.2/30.0
  • ARV discount +6.8/15.0
  • DSCR +4.0/10.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • 1% rule +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,900

3598 N State Road 9 · Greenfield, IN 46140
3 bd · 2.0 ba · 1,536 sqft · SingleFamily public records · 194 Days on market
Built 1978 0.56 ac lot Est $217k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great 3 bedroom 2 bath house in popular Cranberry addition. 2 car attached garage. Big privacy fenced backyard.

Key facts

  • Private outdoor area
  • Fenced backyard
  • Fireplace

Tags

FENCED BACKYARDFIREPLACEPRIVATE OUTDOOR AREA

Property features AI

Finance

  • Other: Property type listed as residential

Exterior

  • Parking: Attached concrete garage with 2 parking spaces
  • Utilities: Septic system; Private water supply; Cable available; Natural gas available
  • Home design: Single-family residence; One level
  • Construction: Brick construction; Slab foundation
  • Exterior features: Patio; Porch; Privacy fence; Corner lot with mature trees; Exterior is handicap accessible; Property has a view

Interior

  • Kitchen: Electric oven; Dishwasher; Garbage disposal
  • Bedrooms: 3 bedrooms on the main level; Primary bedroom with walk-in closet
  • Bathrooms: 2 full bathrooms on the main level; Primary bathroom with full shower stall
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Breakfast bar; Painted woodwork; Living room designated as formal; Laundry located in the garage; Wood-burning masonry fireplace in the living room; Smoke alarm
  • Laundry & utility: Electric water heater; Laundry in garage

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 single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $-4 ($-46/yr) — negative.
  • To cash-flow at today's rent, offer at most $219k (0.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $174k (20.9% below list).
  • Recommended offer: $174k (20.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 4.4% in Greenfield — 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 (#88 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B; Watch: amenities F, commute F.
  • Greenfield-Central Community Schools (other): math 47% / reading 45% proficiency, ranked #83 of 301 in IN (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.9%/yr); 481 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,091 units permitted in Hancock County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Hancock County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 194 days — a 12% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 24y ago; this cycle's ask has dropped $30k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $174,024 (20.9% 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 194 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. Built in 1978 — 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 B-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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
6.27%
Cash-on-cash
-0.07%
DSCR
1.00
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$216,576
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3904 N State Road 9 0.00mi 3/1.5 1,635 (+6%) 3mo $250,000 $153 85
3809 N State Road 9 0.00mi 3/1.5 1,404 (-9%) 7mo $225,000 $160 78
238 Walnut St 0.23mi 3/2.0 1,637 (+7%) 6mo $230,000 $141 73
328 Grant St 0.27mi 2/1.0 (-1) 1,574 (+2%) 8mo $221,000 $140 68
17 Center St 0.40mi 3/1.0 1,476 (-4%) 4mo $184,000 $125 67
419 W Osage St 0.42mi 3/2.0 1,400 (-9%) 7mo $162,000 $116 59
239 Walnut St 0.22mi 4/1.0 (+1) 1,338 (-13%) 0mo $130,000 $97 59
104 Forest Ave 0.36mi 3/1.0 1,353 (-12%) 7mo $195,000 $144 53
217 Tague St 0.46mi 4/2.0 (+1) 1,753 (+14%) 5mo $225,000 $128 46
530 S State St 0.42mi 2/1.0 (-1) 1,728 (+12%) 7mo $182,000 $105 45
857 Walnut St 0.65mi 3/2.0 1,317 (-14%) 8mo $233,000 $177 39
811 N Noble St 0.69mi 3/1.0 1,351 (-12%) 8mo $215,000 $159 37

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 · 2.88% rent growth · sell at horizon

5-year hold
IRR
-16.6%
Equity multiple
0.41×
Total profit
$-36,146
Equity at exit
$32,788
10-year hold
IRR
-8.6%
Equity multiple
0.47×
Total profit
$-32,893
Equity at exit
$19,013

Cash invested: $61,572 (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 46140

Rents YoY
2.9%
Active inventory
481
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,740 high interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$134 /mo · $1,606/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$365
Net cashflow
$-4

Break-even live

Break-even rent $1,745
Max offer price $219,227
Occupancy floor 95%

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
$54,975
Closing costs
$6,597
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
220 Walker St Greenfield, IN 3.0 1.0 1101 $1,400 $1.27 4d 1 0.38mi
550 Wood St Greenfield, IN 2.0 1.0 1162 $1,200 $1.03 4d 1 0.46mi
22 Wilson St Greenfield, IN 2.0 1.0 2200 $925 $0.42 3d 1 0.47mi
821 W 7th St Greenfield, IN 2.0 2.0 1234 $1,700 $1.38 23d 1 0.66mi
713 Cattail Dr Greenfield, IN 3.0 2.0 1498 $2,045 $1.37 3d 1 0.74mi
1027 E Fourth St Greenfield, IN 3.0 2.0 1430 $1,700 $1.19 23d 1 0.80mi
1014 E Seventh St Greenfield, IN 3.0 1.0 1192 $1,400 $1.17 4d 1 0.87mi
876 Marsh Aster Dr Greenfield, IN 4.0 2.0 1771 $2,245 $1.27 10d 1 0.93mi
968 Lotus Dr Greenfield, IN 3.0–5.0 2.0–3.0 2049 $2,045 $1.00 1d 8 0.96mi
210 Flagstone Dr Greenfield, IN 1.0–3.0 1.0–2.5 1084 $2,254 $2.08 1d 17 1.06mi
917 E McKenzie Rd Greenfield, IN 1.0–2.0 1.0–1.5 918 $1,199 $1.31 1d 4 1.14mi
1439 Coachlite Dr Unit Coachlite Greenfield, IN 3.0 1.5 1147 $1,495 $1.30 23d 1 1.24mi

Listing history 50 events

  1. 2026-06-18
    days on market $219,900 Active 194 DOM
  2. 2026-06-17
    days on market $219,900 Active 193 DOM
  3. 2026-06-16
    days on market $219,900 Active 192 DOM
  4. 2026-06-15
    days on market $219,900 Active 191 DOM
  5. 2026-06-13
    days on market $219,900 Active 189 DOM
  6. 2026-06-13
    days on market $219,900 Active 188 DOM
  7. 2026-06-09
    days on market $219,900 Active 185 DOM
  8. 2026-06-08
    days on market $219,900 Active 184 DOM
  9. 2026-06-07
    days on market $219,900 Active 183 DOM
  10. 2026-06-05
    days on market $219,900 Active 180 DOM
  11. 2026-06-03
    days on market $219,900 Active 179 DOM
  12. 2026-06-02
    days on market $219,900 Active 178 DOM
  13. 2026-06-01
    days on market $219,900 Active 177 DOM
  14. 2026-05-31
    days on market $219,900 Active 176 DOM
  15. 2026-03-06
    price $219,900
  16. 2026-02-16
    status Active
  17. 2026-01-12
    status Pending
  18. 2025-12-12
    price $224,900
  19. 2025-12-03
    status Active
  20. 2025-10-22
    status Pending
  21. 2025-10-15
    status Active
  22. 2025-08-25
    status Pending
  23. 2025-08-14
    price $239,900
  24. 2025-08-08
    price $244,900
  25. 2025-07-31
    listed $249,900 Active
  26. 2023-12-05
    soldstatus $240,000 Closed 111-char remark
    Show marketing remark (111 chars)

    Great 3 bedroom 2 bath house in popular Cranberry addition. 2 car attached garage. Big privacy fenced backyard.

  27. 2023-11-03
    status Pending 111-char remark
    Show marketing remark (111 chars)

    Great 3 bedroom 2 bath house in popular Cranberry addition. 2 car attached garage. Big privacy fenced backyard.

  28. 2023-10-31
    price $250,000 111-char remark
    Show marketing remark (111 chars)

    Great 3 bedroom 2 bath house in popular Cranberry addition. 2 car attached garage. Big privacy fenced backyard.

  29. 2023-10-07
    listed $255,000 Active 111-char remark
    Show marketing remark (111 chars)

    Great 3 bedroom 2 bath house in popular Cranberry addition. 2 car attached garage. Big privacy fenced backyard.

  30. 2022-10-27
    historical
  31. 2022-08-09
    price $255,000
  32. 2022-06-28
    price $259,977
  33. 2022-05-17
    price $264,977
  34. 2022-05-10
    status Active
  35. 2022-05-01
    status Pending
  36. 2022-04-27
    listed $269,977 Active
  37. 2021-10-27
    soldstatus $245,000 Closed
  38. 2021-10-27
    historical
  39. 2021-08-11
    listed $239,977
  40. 2017-11-07
    soldstatus $118,500 Sold
  41. 2017-10-12
    status Pending
  42. 2017-10-03
    status Active
  43. 2017-09-21
    status Pending
  44. 2017-08-02
    price $139,900
  45. 2017-07-10
    listed $144,900 Active
  46. 2013-11-06
    historical
  47. 2013-11-06
    soldstatus $88,000
  48. 2013-05-02
    listed $95,000
  49. 2006-06-12
    historical
  50. 2005-12-13
    listed $149,500

ⓘ 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
$1,606 · $134/mo
Projected year-2 tax
$1,737 · $145/mo
Expected delta
+$132/yr (+$11/mo · 8.2%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,883
− Mortgage interest
−$12,318
− Property taxes
−$1,606
− Insurance
−$1,100
− Repairs & maintenance
−$1,671
− Management
−$1,671
− Depreciation
−$6,397
Taxable loss
−$3,878
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$931
After-tax cash flow
$885/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
Greenfield-Central Community Schools
NCES district ID
1804050
Math proficiency
47% ▼ -12.00%
Reading proficiency
45% ▼ -11.00%
Median HH income
$55,533
Composite
40.01/100
National rank
#3827
State rank
#83 of 301 in IN

Livability — Greenfield

Score
73/100
State rank
#88
US rank
#5094

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenfield, IN
County
Hancock County · 59,521 people
City population
43,511
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
43,511
Household income
$83,056
Rent vs Own
26.1% rent · 73.9% own
Severe rent burden
795.0

Population outlook (Hancock County) Hauer SSP2

Today (2025)
77,820 people
By 2030
79,914 · +2.7%
By 2040
82,734 · +6.3%
By 2050
83,348 · +7.1%
By 2075
82,439 · +5.9%
By 2100
74,181 · -4.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 3% Black 1%
Common ancestry
Italian 3% Lithuanian 3% Slovak 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Hancock

2024 margin
Solid R (+33.7) · D 32.2% · R 65.9% · Other 1.9%
2008→2024 swing
-4.1pp toward R · 2008: -29.6pp · 2024: -33.7pp
All cycles
2024: R+33.7 2020: R+37.5 2016: R+44.8 2012: R+41.0 2008: R+29.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -131.67%
Current HPI
225.0367
Rent YoY
▲ 2.88%
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

+83.4% since first listed
38 events — show timeline
  • 2026-03-06 Price Changed $219,900 MIBOR as Distributed by MLS Grid
  • 2026-02-16 Relisted MIBOR as Distributed by MLS Grid
  • 2026-01-12 Pending MIBOR as Distributed by MLS Grid
  • 2025-12-12 Price Changed $224,900 MIBOR as Distributed by MLS Grid
  • 2025-12-03 Relisted MIBOR as Distributed by MLS Grid
  • 2025-10-22 Pending MIBOR as Distributed by MLS Grid
  • 2025-10-15 Relisted MIBOR as Distributed by MLS Grid
  • 2025-08-25 Pending MIBOR as Distributed by MLS Grid
  • 2025-08-14 Price Changed $239,900 MIBOR as Distributed by MLS Grid
  • 2025-08-08 Price Changed $244,900 MIBOR as Distributed by MLS Grid
  • 2025-07-31 Listed $249,900 MIBOR as Distributed by MLS Grid
  • 2023-12-05 Sold (MLS) $240,000 MIBOR as Distributed by MLS Grid
  • 2023-11-03 Pending MIBOR as Distributed by MLS Grid
  • 2023-10-31 Price Changed $250,000 MIBOR as Distributed by MLS Grid
  • 2023-10-07 Listed $255,000 MIBOR as Distributed by MLS Grid
  • 2022-10-27 Listing Removed MIBOR as Distributed by MLS Grid
  • 2022-08-09 Price Changed $255,000 MIBOR as Distributed by MLS Grid
  • 2022-06-28 Price Changed $259,977 MIBOR as Distributed by MLS Grid
  • 2022-05-17 Price Changed $264,977 MIBOR as Distributed by MLS Grid
  • 2022-05-10 Relisted MIBOR as Distributed by MLS Grid
  • 2022-05-01 Pending MIBOR as Distributed by MLS Grid
  • 2022-04-27 Listed $269,977 MIBOR as Distributed by MLS Grid
  • 2021-10-27 Listing Removed MIBOR as Distributed by MLS Grid
  • 2021-10-27 Sold (MLS) $245,000 MIBOR as Distributed by MLS Grid
  • 2021-08-11 Listed $239,977 MIBOR as Distributed by MLS Grid
  • 2017-11-07 Sold (MLS) $118,500 MIBOR as Distributed by MLS Grid
  • 2017-10-12 Pending MIBOR as Distributed by MLS Grid
  • 2017-10-03 Relisted MIBOR as Distributed by MLS Grid
  • 2017-09-21 Pending MIBOR as Distributed by MLS Grid
  • 2017-08-02 Price Changed $139,900 MIBOR as Distributed by MLS Grid
  • 2017-07-10 Listed $144,900 MIBOR as Distributed by MLS Grid
  • 2013-11-06 Listing Removed MIBOR as Distributed by MLS Grid
  • 2013-11-06 Sold (MLS) $88,000 MIBOR as Distributed by MLS Grid
  • 2013-05-02 Listed $95,000 MIBOR as Distributed by MLS Grid
  • 2006-06-12 Listing Removed MIBOR as Distributed by MLS Grid
  • 2005-12-13 Listed $149,500 MIBOR as Distributed by MLS Grid
  • 2003-03-22 Listing Removed MIBOR as Distributed by MLS Grid
  • 2002-09-25 Listed $119,900 MIBOR as Distributed by MLS Grid

Property tax history

+6.4%/yr

Latest (2025): $1,606 · -6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…