CashFlowRE
Sign in Sign up
329 Avon Ave
C- Composite 50.46
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 +14.7/15.0
  • Cash flow +13.3/30.0
  • Schools +5.5/10.0
  • DSCR +4.0/10.0
  • Livability +3.7/5.0
  • 1% rule +3.4/10.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,900

329 Avon Ave · Plainfield, IN 46168
2 bd · 1.0 ba · 1,118 sqft · SingleFamily public records · 148 Days on market
Built 1938 3,920 sqft lot $161/sqft · 16% below area Est $214k · 16% under

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

Listing remarks MLS

This 2 Bedroom is located in the charming old part of town and is surrounded by other homes with character and history. Spacious layout includes great room, formal dining room and separate laundry room. Covered front porch, fenced back yard and 2 mini barns in great shape. Low maintenance vinyl exterior. Convenient to the old town center and local shops. Immediate possession.

Key facts

  • Covered front porch
  • Formal dining room
  • Fenced back yard

Tags

GREAT ROOMFORMAL DINING ROOMSEPARATE LAUNDRY ROOMCOVERED FRONT PORCHFENCED BACK YARDMINI BARNS

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 2-bed/1.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $1 ($13/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $151k (16.3% below list).
  • Recommended offer: $151k (16.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.7% in Plainfield — 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 74/100 on livability (#69 in IN, #4,418 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools A; Watch: health & safety C-, amenities F, commute F.
  • Plainfield Community School Corporation (suburban): math 62% / reading 65% proficiency, ranked #11 of 301 in IN (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+3.6%/yr); 284 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,294 units permitted in Hendricks County in 2024 (18 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 $5k of value loss. Plan a longer hold.
  • Hendricks County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 148 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 24y ago; this cycle's ask has dropped $15k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1938 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $150,609 (16.3% below list)

Questions for the listing agent

  1. It's been on market 148 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 A-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?
  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
0.84%
Cap rate
6.30%
Cash-on-cash
0.03%
DSCR
1.00
GRM
10.0

CMA / ARV

ARV (median comp)
$213,922
List price
$179,900
Delta
-15.90%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
305 N East St 0.13mi 2/1.0 1,066 (-5%) 0mo $225,000 $211 86
282 N Vine St 0.20mi 2/1.0 1,144 (+2%) 13mo $195,000 $170 76
454 Pickett St 0.17mi 2/1.5 1,082 (-3%) 11mo $226,000 $209 76
311 N Center St 0.24mi 2/1.5 1,077 (-4%) 7mo $235,006 $218 75
60 Pike Pl 0.49mi 3/1.0 (+1) 1,050 (-6%) 6mo $215,000 $205 57
540 Hanley St 0.51mi 3/1.0 (+1) 1,152 (+3%) 12mo $245,000 $213 56
430 N Vine St 0.27mi 3/1.0 (+1) 1,265 (+13%) 6mo $213,000 $168 56
325 N Center St 0.25mi 3/1.0 (+1) 960 (-14%) 5mo $225,000 $234 56
519 Duffey St 0.42mi 3/1.0 (+1) 1,248 (+12%) 1mo $225,000 $180 55
228 Shaw St 0.35mi 3/2.0 (+1) 1,254 (+12%) 2mo $256,000 $204 53
317 Hanley St 0.47mi 2/1.0 1,248 (+12%) 17mo $235,000 $188 45
626 Roosevelt St 0.63mi 3/2.0 (+1) 1,149 (+3%) 16mo $230,000 $200 44

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 · 3.65% rent growth · sell at horizon

5-year hold
IRR
-15.6%
Equity multiple
0.44×
Total profit
$-28,101
Equity at exit
$26,824
10-year hold
IRR
-6.1%
Equity multiple
0.60×
Total profit
$-20,302
Equity at exit
$15,554

Cash invested: $50,372 (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 46168

Rents YoY
3.6%
Active inventory
284
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,506 high interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$170 /mo · $2,044/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$1

Break-even live

Break-even rent $1,505
Max offer price $179,900
Occupancy floor 95%

Sensitivity live

Price -10% $103 -5% $52 +0% $1 +5% $-50 +10% $-101
Rent -10% $-118 -5% $-58 +0% $1 +5% $61 +10% $120
Rate -1.0pp $92 -0.5pp $47 base $1 +0.5pp $-46 +1.0pp $-93

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
$44,975
Closing costs
$5,397
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
250 N East St Plainfield, IN 2.0 1.0 850 $1,210 $1.42 2d 3 0.11mi
282 N East St Plainfield, IN 3.0 2.5 1480 $1,950 $1.32 24d 1 0.16mi
234 E Main St Plainfield, IN 1.0 1.0 763 $1,381 $1.81 2d 1 0.20mi
451 N Vine St Plainfield, IN 2.0–3.0 1.0–2.0 996 $1,250 $1.26 2d 5 0.26mi
416 N Center St Plainfield, IN 2.0 1.0 814 $1,215 $1.49 2d 3 0.32mi
429 Brookside Ln Plainfield, IN 3.0 1.5 1236 $1,731 $1.40 13d 1 0.94mi
890 Ridgewood Dr Plainfield, IN 2.0 1.0 900 $1,292 $1.44 2d 1 0.98mi
4518 Redcliff South Ln Plainfield, IN 3.0 2.5 1423 $1,769 $1.24 2d 1 1.11mi
4525 Connaught East Dr Plainfield, IN 3.0 2.5 1470 $1,919 $1.31 2d 1 1.14mi
4487 Connaught East Dr Plainfield, IN 3.0 2.5 1352 $1,905 $1.41 2d 1 1.14mi
644 Lakeside Dr Plainfield, IN 2.0 1.0 850 $1,345 $1.58 2d 1 1.50mi

Listing history 19 events

  1. 2026-06-18
    days on market $179,900 Active 148 DOM
  2. 2026-06-17
    days on market $179,900 Active 147 DOM
  3. 2026-06-16
    days on market $179,900 Active 146 DOM
  4. 2026-06-15
    days on market $179,900 Active 145 DOM
  5. 2026-06-13
    days on market $179,900 Active 143 DOM
  6. 2026-06-13
    pricedays on market $179,900 Active 142 DOM
  7. 2026-06-09
    days on market $181,900 Active 139 DOM
  8. 2026-06-08
    days on market $181,900 Active 138 DOM
  9. 2026-06-07
    pricedays on market $181,900 Active 137 DOM
  10. 2026-06-03
    days on market $189,900 Active 133 DOM
  11. 2026-06-02
    days on market $189,900 Active 132 DOM
  12. 2026-06-01
    days on market $189,900 Active 131 DOM
  13. 2026-05-31
    days on market $189,900 Active 130 DOM
  14. 2026-04-28
    price $189,900 381-char remark
    Show marketing remark (381 chars)

    This 2 Bedroom is located in the charming old part of town and is surrounded by other homes with character and history. Spacious layout includes great room, formal dining room and separate laundry room. Covered front porch, fenced back yard and 2 mini barns in great shape. Low maintenance vinyl exterior. Convenient to the old town center and local shops. Immediate possession.

  15. 2026-01-20
    listed $194,900 Active 381-char remark
    Show marketing remark (381 chars)

    This 2 Bedroom is located in the charming old part of town and is surrounded by other homes with character and history. Spacious layout includes great room, formal dining room and separate laundry room. Covered front porch, fenced back yard and 2 mini barns in great shape. Low maintenance vinyl exterior. Convenient to the old town center and local shops. Immediate possession.

  16. 2003-06-30
    historical
  17. 2002-11-22
    listed $81,000
  18. 2002-10-02
    historical
  19. 2002-04-03
    listed $81,400

ⓘ 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
$2,044 · $170/mo
Projected year-2 tax
$2,044 · $170/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 65% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°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
$18,073
− Mortgage interest
−$10,077
− Property taxes
−$2,044
− Insurance
−$900
− Repairs & maintenance
−$1,446
− Management
−$1,446
− Depreciation
−$5,233
Taxable loss
−$3,073
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$737
After-tax cash flow
$751/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
Plainfield Community School Corporation
NCES district ID
1808970
Math proficiency
62% ▼ -8.00%
Reading proficiency
65% ▼ -8.00%
Median HH income
$58,531
Composite
54.79/100
National rank
#1315
State rank
#11 of 301 in IN

Livability — Plainfield

Score
74/100
State rank
#69
US rank
#4418

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
Plainfield, IN
County
Hendricks County · 143,373 people
City population
38,826
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
38,826
Household income
$90,000
Rent vs Own
33.4% rent · 66.6% own
Severe rent burden
1029.0

Population outlook (Hendricks County) Hauer SSP2

Today (2025)
187,418 people
By 2030
201,494 · +7.5%
By 2040
228,487 · +21.9%
By 2050
253,068 · +35.0%
By 2075
308,920 · +64.8%
By 2100
336,510 · +79.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 9% Two or more races 8% Hispanic / Latino 6% Asian 4%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Italian 2% Lithuanian 1% Romanian 1%
Foreign-born
7% · Canada, China
Languages at home
90% English-only · Spanish 4% Other Indo-European 3% French/Haitian/Cajun 1%

Political lean MEDSL · Hendricks

2024 margin
Strong R (+21.5) · D 38.4% · R 59.9% · Other 1.7%
2008→2024 swing
+1.9pp toward D · 2008: -23.4pp · 2024: -21.5pp
All cycles
2024: R+21.5 2020: R+23.9 2016: R+34.2 2012: R+34.9 2008: R+23.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -136.23%
Current HPI
205.5963
Rent YoY
▲ 3.65%
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

+133.3% since first listed
6 events — show timeline
  • 2026-04-28 Price Changed $189,900 MIBOR as Distributed by MLS Grid
  • 2026-01-20 Listed $194,900 MIBOR as Distributed by MLS Grid
  • 2003-06-30 Listing Removed MIBOR as Distributed by MLS Grid
  • 2002-11-22 Listed $81,000 MIBOR as Distributed by MLS Grid
  • 2002-10-02 Listing Removed MIBOR as Distributed by MLS Grid
  • 2002-04-03 Listed $81,400 MIBOR as Distributed by MLS Grid

Property tax history

+3.7%/yr

Latest (2025): $2,044 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…