CashFlowRE
Sign in Sign up
5423 Lobo Dr
F Composite 32.45
Why this score? — see what drove the F 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 +13.1/30.0
  • Schools +4.0/10.0
  • DSCR +3.9/10.0
  • Rent growth +3.4/5.0
  • 1% rule +3.0/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$214,900

5423 Lobo Dr · Indianapolis city (balance), IN 46237
3 bd · 1.0 ba · 910 sqft · SingleFamily public records · 43 Days on market
Built 1981 7,275 sqft lot Est $178k · 20% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you are looking for a move in ready, immaculately cared for 3 bedroom, 1 full bath within the the highly rated franklin Township Community, then look no further! This cozy home is nestled in a family friendly neighborhood with curb appeal that certainly turns heads with its freshly painted exterior, custom mailbox, and flower boxes. Upon entry, any potential home buyer will certainly appreciate the thoughtful touches put into this home such as keyless entry and fresh paint throughout, and new living room floors. The HVAC unit 2024. The garage space has been converted to an additional living space that may be converted back into a single car garage, the choice is yours. Stepping outback you will find a privacy fenced in yard with a large storage shed, a spacious patio, an above ground pool, and a Balboa Hot Tub that seats 5 people. Alarm system is APX but is deactivated at this time. Come see the charm of this amazing home for yourself before it is gone!

Key facts

  • Shed for storage
  • Zero hoa fees
  • Private hot tub

Tags

PRIVATE HOT TUBFULLY FENCED BACKYARDSHED FOR STORAGEZERO HOA FEES

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Municipal sewer connected
  • Home design: Single-family residence; One story
  • Construction: Vinyl and wood siding; Slab foundation
  • Exterior features: Lot under 1/4 acre (about 0.17 acres)

Interior

  • Kitchen: Electric cooktop; Electric oven; Microwave; Dishwasher; Garbage disposal; Refrigerator
  • Bedrooms: Three bedrooms on the main level; Bedroom 2 on main level (approximately 10 x 9); Bedroom 3 on main level (approximately 11 x 9)
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Attic with pull-down stairs; Eat-in kitchen; Living room (approximately 14 x 12); Kitchen (approximately 13 x 12); Additional main-level room (approximately 14 x 11)
  • Laundry & utility: Main-level laundry room (approximately 8 x 7); Water heater

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/1.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $-8 ($-100/yr) — negative.
  • To cash-flow at today's rent, offer at most $213k (0.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $172k (20.0% below list).
  • Recommended offer: $172k (20.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 4.4% in Indianapolis city (balance) — 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: area grade F — affects rentability + tenant quality, not the cash-flow math above.
  • Franklin Township Community School Corporation (urban): math 42% / reading 47% proficiency, ranked #87 of 301 in IN (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.8%/yr); 261 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,906 units permitted in Marion County in 2024 (621 in 5+ unit buildings).

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.
  • Marion County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($208k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 21y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $171,830 (20.0% 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 43 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.80%
Cap rate
6.25%
Cash-on-cash
-0.17%
DSCR
0.99
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$178,360
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5179 Laredo St 0.21mi 3/1.0 912 (+0%) 1mo $184,300 $202 90
5338 Straw Hat Ct 0.13mi 3/1.0 936 (+3%) 4mo $183,000 $196 86
5427 Straw Hat Dr 0.07mi 3/1.5 936 (+3%) 6mo $179,500 $192 85
5249 Straw Hat Dr 0.17mi 3/1.0 936 (+3%) 4mo $157,000 $168 84
5334 Straw Hat Ct 0.14mi 3/1.5 960 (+6%) 2mo $184,900 $193 81
5416 Straw Hat Dr 0.08mi 3/1.5 936 (+3%) 12mo $207,900 $222 79
5209 Laredo St 0.20mi 3/1.5 912 (+0%) 13mo $189,900 $208 77
5168 Laredo St 0.21mi 3/1.0 920 (+1%) 16mo $152,000 $165 76
5117 Bahia Dr 0.33mi 3/1.5 910 (0%) 12mo $215,000 $236 72
5326 Brazos Dr 0.25mi 2/1.0 (-1) 980 (+8%) 12mo $190,000 $194 60
5855 La Fleur Ct 0.43mi 3/1.0 1,014 (+11%) 13mo $213,000 $210 50
5737 Misty Ridge Cir 0.40mi 2/1.0 (-1) 1,018 (+12%) 13mo $188,000 $185 46

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 · 3.78% rent growth · sell at horizon

5-year hold
IRR
-15.8%
Equity multiple
0.43×
Total profit
$-34,042
Equity at exit
$32,042
10-year hold
IRR
-6.2%
Equity multiple
0.59×
Total profit
$-24,854
Equity at exit
$18,581

Cash invested: $60,172 (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 46237

Rents YoY
3.8%
Active inventory
261
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,718 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$149 /mo · $1,792/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$361
Net cashflow
$-8

Break-even live

Break-even rent $1,729
Max offer price $213,428
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
$53,725
Closing costs
$6,447
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5334 Padre Ln Indianapolis, IN 3.0 1.5 1016 $1,695 $1.67 14d 1 0.29mi
5140 Emerson Village Pl Indianapolis, IN 1.0–2.0 1.0–2.0 805 $1,360 $1.69 1d 16 0.40mi
4901 S Emerson Ave Indianapolis, IN 1.0–4.0 1.0–2.0 998 $1,712 $1.71 1d 10 0.62mi
416 Ada Ln Beech Grove, IN 3.0 2.0 1043 $1,661 $1.59 1d 1 1.29mi
4880 Willow Glen Dr Beech Grove, IN 1.0–3.0 1.0–1.5 971 $1,695 $1.75 2d 34 1.30mi
240 Grovewood Pl Unit 228 Beech Grove, IN 2.0 1.0 900 $1,110 $1.23 21d 1 1.43mi
240 Grovewood Pl Unit 228 Beech Grove, IN 2.0 1.0 900 $1,215 $1.35 43d 1 1.43mi
4649 Strawbridge St Indianapolis, IN 2.0–3.0 1.0–1.5 983 $1,175 $1.19 1d 11 1.49mi

Listing history 27 events

  1. 2026-06-18
    days on market $214,900 Active 43 DOM
  2. 2026-06-17
    days on market $214,900 Active 42 DOM
  3. 2026-06-16
    days on market $214,900 Active 41 DOM
  4. 2026-06-15
    days on market $214,900 Active 40 DOM
  5. 2026-06-13
    days on market $214,900 Active 38 DOM
  6. 2026-06-09
    days on market $214,900 Active 34 DOM
  7. 2026-06-08
    days on market $214,900 Active 33 DOM
  8. 2026-06-07
    days on market $214,900 Active 32 DOM
  9. 2026-06-03
    days on market $214,900 Active 28 DOM
  10. 2026-06-02
    days on market $214,900 Active 27 DOM
  11. 2026-06-01
    days on market $214,900 Active 26 DOM
  12. 2026-05-31
    days on market $214,900 Active 25 DOM
  13. 2026-05-04
    listed $214,900 Active
  14. 2024-10-18
    soldstatus $197,000 Closed 980-char remark
    Show marketing remark (980 chars)

    If you are looking for a move in ready, immaculately cared for 3 bedroom, 1 full bath within the the highly rated franklin Township Community, then look no further! This cozy home is nestled in a family friendly neighborhood with curb appeal that certainly turns heads with its freshly painted exterior, custom mailbox, and flower boxes. Upon entry, any potential home buyer will certainly appreciate the thoughtful touches put into this home such as keyless entry and fresh paint throughout, and new living room floors. The HVAC unit 2024. The garage space has been converted to an additional living space that may be converted back into a single car garage, the choice is yours. Stepping outback you will find a privacy fenced in yard with a large storage shed, a spacious patio, an above ground pool, and a Balboa Hot Tub that seats 5 people. Alarm system is APX but is deactivated at this time. Come see the charm of this amazing home for yourself before it is gone!

  15. 2024-09-12
    status Pending 980-char remark
    Show marketing remark (980 chars)

    If you are looking for a move in ready, immaculately cared for 3 bedroom, 1 full bath within the the highly rated franklin Township Community, then look no further! This cozy home is nestled in a family friendly neighborhood with curb appeal that certainly turns heads with its freshly painted exterior, custom mailbox, and flower boxes. Upon entry, any potential home buyer will certainly appreciate the thoughtful touches put into this home such as keyless entry and fresh paint throughout, and new living room floors. The HVAC unit 2024. The garage space has been converted to an additional living space that may be converted back into a single car garage, the choice is yours. Stepping outback you will find a privacy fenced in yard with a large storage shed, a spacious patio, an above ground pool, and a Balboa Hot Tub that seats 5 people. Alarm system is APX but is deactivated at this time. Come see the charm of this amazing home for yourself before it is gone!

  16. 2024-09-09
    listed $197,000 Active 980-char remark
    Show marketing remark (980 chars)

    If you are looking for a move in ready, immaculately cared for 3 bedroom, 1 full bath within the the highly rated franklin Township Community, then look no further! This cozy home is nestled in a family friendly neighborhood with curb appeal that certainly turns heads with its freshly painted exterior, custom mailbox, and flower boxes. Upon entry, any potential home buyer will certainly appreciate the thoughtful touches put into this home such as keyless entry and fresh paint throughout, and new living room floors. The HVAC unit 2024. The garage space has been converted to an additional living space that may be converted back into a single car garage, the choice is yours. Stepping outback you will find a privacy fenced in yard with a large storage shed, a spacious patio, an above ground pool, and a Balboa Hot Tub that seats 5 people. Alarm system is APX but is deactivated at this time. Come see the charm of this amazing home for yourself before it is gone!

  17. 2024-01-16
    historical
  18. 2024-01-16
    listed $190,000 Active
  19. 2018-04-09
    soldstatus $99,500 Sold
  20. 2018-03-12
    status Pending
  21. 2018-03-06
    listed $99,500 Active
  22. 2010-07-12
    historical
  23. 2009-06-11
    listed $79,900
  24. 2008-03-27
    soldstatus $67,250
  25. 2008-02-28
    listed $67,900
  26. 2006-02-21
    historical
  27. 2005-08-23
    listed $89,900

ⓘ 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
$1,792 · $149/mo
Projected year-2 tax
$1,809 · $151/mo
Expected delta
+$18/yr (+$1/mo · 1.0%)

ⓘ 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 · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$20,620
− Mortgage interest
−$12,038
− Property taxes
−$1,792
− Insurance
−$1,074
− Repairs & maintenance
−$1,650
− Management
−$1,650
− Depreciation
−$6,252
Taxable loss
−$3,835
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$920
After-tax cash flow
$820/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
Franklin Township Community School Corporation
NCES district ID
1803750
Math proficiency
42% ▼ -12.00%
Reading proficiency
47% ▼ -6.00%
Median HH income
$67,825
Composite
39.91/100
National rank
#3852
State rank
#87 of 301 in IN

Livability — Indianapolis city (balance)

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Indianapolis city (balance), IN
County
Marion County · 998,460 people
City population
881,119
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
43,473
Household income
$79,078
Rent vs Own
31.1% rent · 68.9% own
Severe rent burden
1245.0

Population outlook (Marion County) Hauer SSP2

Today (2025)
1,025,572 people
By 2030
1,065,727 · +3.9%
By 2040
1,141,577 · +11.3%
By 2050
1,208,920 · +17.9%
By 2075
1,367,288 · +33.3%
By 2100
1,438,201 · +40.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Asian 13% Hispanic / Latino 7% Two or more races 6% Black 5%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 2% Lithuanian 2% Romanian 2%
Foreign-born
12% · Canada, Philippines
Languages at home
84% English-only · Other Asian/Pacific 5% Spanish 5% Other Indo-European 4%

Political lean MEDSL · Marion

2024 margin
Strong D (+27.7) · D 63.0% · R 35.3% · Other 1.7%
2008→2024 swing
-0.7pp no change · 2008: 28.4pp · 2024: 27.7pp
All cycles
2024: D+27.7 2020: D+29.1 2016: D+22.8 2012: D+22.2 2008: D+28.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -180.33%
Current HPI
238.9661
Rent YoY
▲ 3.78%
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

+139.0% since first listed
15 events — show timeline
  • 2026-05-04 Listed $214,900 MIBOR as Distributed by MLS Grid
  • 2024-10-18 Sold (MLS) $197,000 MIBOR as Distributed by MLS Grid
  • 2024-09-12 Pending MIBOR as Distributed by MLS Grid
  • 2024-09-09 Listed $197,000 MIBOR as Distributed by MLS Grid
  • 2024-01-16 Listed $190,000 MIBOR as Distributed by MLS Grid
  • 2024-01-16 Listing Removed MIBOR as Distributed by MLS Grid
  • 2018-04-09 Sold (MLS) $99,500 MIBOR as Distributed by MLS Grid
  • 2018-03-12 Pending MIBOR as Distributed by MLS Grid
  • 2018-03-06 Listed $99,500 MIBOR as Distributed by MLS Grid
  • 2010-07-12 Listing Removed MIBOR as Distributed by MLS Grid
  • 2009-06-11 Listed $79,900 MIBOR as Distributed by MLS Grid
  • 2008-03-27 Sold (MLS) $67,250 MIBOR as Distributed by MLS Grid
  • 2008-02-28 Listed $67,900 MIBOR as Distributed by MLS Grid
  • 2006-02-21 Listing Removed MIBOR as Distributed by MLS Grid
  • 2005-08-23 Listed $89,900 MIBOR as Distributed by MLS Grid

Property tax history

+11.9%/yr

Latest (2025): $1,792 · +20.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…