CashFlowRE
Sign in Sign up
932 W Main St
B Composite 72.29
Why this score? — see what drove the B 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 +27.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.7/10.0
  • 1% rule +6.6/10.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,000

932 W Main St · Greenfield, IN 46140
4 bd · 2.5 ba · 2,184 sqft · SingleFamily public records · 24 Days on market
Built 1900 6,186 sqft lot Est $264k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Very nice updated home has a lot of space! Over 2000 Square Feet of living space. The roof is new as of April 2017. There are 3 bedrooms, 2 1/2 baths, large eat-in kitchen, laundry room and the master bedroom is on the main level. All appliances stay!

Key facts

  • Large eat-in kitchen
  • Laundry mud room
  • Walk-in closet

Tags

ROOF REPLACEDLARGE EAT-IN KITCHENPRIMARY BEDROOM ON MAIN FLOORWALK-IN CLOSETENSUITE BATHLAUNDRY MUD ROOM

Property features AI

Finance

  • Other: Lot size about 0.14 acre (less than 1/4 acre); Low-maintenance lifestyle: No

Exterior

  • Parking: Alley access; Gravel parking; No garage space
  • Utilities: Public water; Municipal sewer connected; Electricity connected; Natural gas connected
  • Home design: Single-family residence; Two levels; Property is a fixer
  • Construction: Wood siding; Block foundation
  • Exterior features: Covered patio/porch; Full yard fencing

Interior

  • Kitchen: Electric cooktop; Eat-in kitchen
  • Bedrooms: Three bedrooms total — one on the main level and two on the upper level
  • Bathrooms: Two full bathrooms and one half bathroom; Primary bathroom is a suite
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Attic access; Eat-in kitchen; Walk-in closet(s); Smoke alarm
  • Laundry & utility: Main-level laundry

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 4-bed/2.5-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $596 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $199k).
  • Recommended offer: $196k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.9% 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+; 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.
  • Zoned schools: Greenfield-Central High School (math 37% / reading 65%, grade D+, #115 of 369 statewide, top 31%, 1,462 students, 35% FRL).
  • Market conditions: Rents rising (+2.9%/yr); 481 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 11d 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).
  • This rent runs 33% of the median local income ($83k/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 $1k of loan paydown is wiped out by about $6k 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.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $56k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($196k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 24y ago; this cycle's ask has dropped $16k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $95k; list at $199k implies a 110% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $196,015 (1.5% below list)

Questions for the listing agent

  1. Built in 1900 — 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. 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?
  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
1.16%
Cap rate
9.89%
Cash-on-cash
12.84%
DSCR
1.57
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$264,264
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
121 School St 0.38mi 3/2.0 (-1) 2,245 (+3%) 4mo $55,000 $24 67
450 Sedgewick Dr 0.57mi 4/2.5 2,306 (+6%) 1mo $302,000 $131 63
272 Van Buren St 0.62mi 4/2.5 2,309 (+6%) 13mo $363,000 $157 51
297 Van Buren St 0.59mi 3/2.5 (-1) 2,043 (-6%) 12mo $285,000 $140 47
421 W 4th St 0.44mi 3/2.5 (-1) 1,989 (-9%) 18mo $148,500 $75 45
705 Wilson St 0.50mi 3/2.0 (-1) 1,897 (-13%) 4mo $230,000 $121 45
613 W Fourth St 0.35mi 5/2.5 (+1) 2,426 (+11%) 21mo $270,000 $111 43
253 W Fifth St 0.56mi 3/1.5 (-1) 2,248 (+3%) 21mo $193,000 $86 42
212 Walnut St 0.61mi 3/2.0 (-1) 2,018 (-8%) 12mo $215,000 $107 42
681 Sedgewick Ln 0.66mi 3/2.5 (-1) 2,026 (-7%) 17mo $237,000 $117 38
227 W South St 0.56mi 3/2.0 (-1) 1,955 (-10%) 14mo $250,000 $128 37
419 Old Glory Dr 0.73mi 3/2.5 (-1) 1,926 (-12%) 12mo $305,000 $158 32

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
2.5%
Equity multiple
1.10×
Total profit
$5,376
Equity at exit
$29,672
10-year hold
IRR
12.0%
Equity multiple
1.94×
Total profit
$52,188
Equity at exit
$17,206

Cash invested: $55,720 (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
7.2×

Monthly cashflow live

Estimated rent
$2,306 medium interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$99 /mo · $1,188/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$484
Net cashflow
$596

Break-even live

Break-even rent $1,551
Max offer price $199,000
Occupancy floor 69%

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
$49,750
Closing costs
$5,970
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
683 Horsetail Dr Greenfield, IN 5.0 3.0 2600 $2,379 $0.92 14d 1 0.49mi
968 Lotus Dr Greenfield, IN 3.0–5.0 2.0–3.0 2049 $2,245 $1.10 1d 8 0.53mi
876 Marsh Aster Dr Greenfield, IN 4.0 2.0 1771 $2,245 $1.27 10d 1 0.60mi
713 Cattail Dr Greenfield, IN 3.0 2.0 1498 $2,045 $1.37 3d 1 0.63mi

Listing history 34 events

  1. 2026-06-19
    status $199,000 Pending 24 DOM
  2. 2026-06-18
    days on market $199,000 Active 24 DOM
  3. 2026-06-17
    days on market $199,000 Active 23 DOM
  4. 2026-06-16
    days on market $199,000 Active 22 DOM
  5. 2026-06-15
    pricedays on market $199,000 Active 21 DOM
  6. 2026-06-13
    days on market $215,000 Active 19 DOM
  7. 2026-06-13
    days on market $215,000 Active 18 DOM
  8. 2026-06-09
    days on market $215,000 Active 15 DOM
  9. 2026-06-08
    days on market $215,000 Active 14 DOM
  10. 2026-06-07
    days on market $215,000 Active 13 DOM
  11. 2026-06-05
    days on market $215,000 Active 10 DOM
  12. 2026-06-03
    days on market $215,000 Active 9 DOM
  13. 2026-06-02
    days on market $215,000 Active 8 DOM
  14. 2026-06-01
    days on market $215,000 Active 7 DOM
  15. 2026-05-31
    days on market $215,000 Active 6 DOM
  16. 2026-05-23
    listed $215,000 Active
  17. 2017-06-23
    soldstatus $94,900 Sold 251-char remark
    Show marketing remark (251 chars)

    Very nice updated home has a lot of space! Over 2000 Square Feet of living space. The roof is new as of April 2017. There are 3 bedrooms, 2 1/2 baths, large eat-in kitchen, laundry room and the master bedroom is on the main level. All appliances stay!

  18. 2017-05-24
    price $94,900 251-char remark
    Show marketing remark (251 chars)

    Very nice updated home has a lot of space! Over 2000 Square Feet of living space. The roof is new as of April 2017. There are 3 bedrooms, 2 1/2 baths, large eat-in kitchen, laundry room and the master bedroom is on the main level. All appliances stay!

  19. 2017-05-24
    status Pending 251-char remark
    Show marketing remark (251 chars)

    Very nice updated home has a lot of space! Over 2000 Square Feet of living space. The roof is new as of April 2017. There are 3 bedrooms, 2 1/2 baths, large eat-in kitchen, laundry room and the master bedroom is on the main level. All appliances stay!

  20. 2017-05-08
    price $99,900 251-char remark
    Show marketing remark (251 chars)

    Very nice updated home has a lot of space! Over 2000 Square Feet of living space. The roof is new as of April 2017. There are 3 bedrooms, 2 1/2 baths, large eat-in kitchen, laundry room and the master bedroom is on the main level. All appliances stay!

  21. 2017-05-03
    listed $109,900 Active 251-char remark
    Show marketing remark (251 chars)

    Very nice updated home has a lot of space! Over 2000 Square Feet of living space. The roof is new as of April 2017. There are 3 bedrooms, 2 1/2 baths, large eat-in kitchen, laundry room and the master bedroom is on the main level. All appliances stay!

  22. 2010-05-28
    historical 43-char remark
    Show marketing remark (43 chars)

    Quaint updated home in heart of Greenfield.

  23. 2010-05-24
    soldstatus $39,000 43-char remark
    Show marketing remark (43 chars)

    Quaint updated home in heart of Greenfield.

  24. 2010-02-01
    listed $39,900 43-char remark
    Show marketing remark (43 chars)

    Quaint updated home in heart of Greenfield.

  25. 2010-01-01
    historical
  26. 2009-05-27
    listed $49,900
  27. 2008-09-05
    soldstatus $92,500
  28. 2008-04-09
    listed $89,900
  29. 2007-11-12
    soldstatus $20,000
  30. 2007-05-03
    listed $39,900
  31. 2003-11-25
    soldstatus $36,000
  32. 2003-09-17
    listed $39,900
  33. 2003-05-20
    historical
  34. 2002-11-26
    listed $59,000

ⓘ 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
$1,188 · $99/mo
Projected year-2 tax
$1,440 · $120/mo
Expected delta
+$252/yr (+$21/mo · 21.2%)

ⓘ 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 ≥102°F today · 18 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
$27,668
− Mortgage interest
−$11,147
− Property taxes
−$1,188
− Insurance
−$995
− Repairs & maintenance
−$2,213
− Management
−$2,213
− Depreciation
−$5,789
Taxable income
$4,122
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$989
After-tax cash flow
$6,162/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

+264.4% since first listed
19 events — show timeline
  • 2026-05-23 Listed $215,000 MIBOR as Distributed by MLS Grid
  • 2017-06-23 Sold (MLS) $94,900 MIBOR as Distributed by MLS Grid
  • 2017-05-24 Price Changed $94,900 MIBOR as Distributed by MLS Grid
  • 2017-05-24 Pending MIBOR as Distributed by MLS Grid
  • 2017-05-08 Price Changed $99,900 MIBOR as Distributed by MLS Grid
  • 2017-05-03 Listed $109,900 MIBOR as Distributed by MLS Grid
  • 2010-05-28 Listing Removed MIBOR as Distributed by MLS Grid
  • 2010-05-24 Sold (MLS) $39,000 MIBOR as Distributed by MLS Grid
  • 2010-02-01 Listed $39,900 MIBOR as Distributed by MLS Grid
  • 2010-01-01 Listing Removed MIBOR as Distributed by MLS Grid
  • 2009-05-27 Listed $49,900 MIBOR as Distributed by MLS Grid
  • 2008-09-05 Sold (MLS) $92,500 MIBOR as Distributed by MLS Grid
  • 2008-04-09 Listed $89,900 MIBOR as Distributed by MLS Grid
  • 2007-11-12 Sold (MLS) $20,000 MIBOR as Distributed by MLS Grid
  • 2007-05-03 Listed $39,900 MIBOR as Distributed by MLS Grid
  • 2003-11-25 Sold (MLS) $36,000 MIBOR as Distributed by MLS Grid
  • 2003-09-17 Listed $39,900 MIBOR as Distributed by MLS Grid
  • 2003-05-20 Listing Removed MIBOR as Distributed by MLS Grid
  • 2002-11-26 Listed $59,000 MIBOR as Distributed by MLS Grid

Property tax history

-1.4%/yr

Latest (2025): $1,188 · -18.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…