CashFlowRE
Sign in Sign up
2130 Singleton St
B- Composite 65.35
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 +25.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +7.2/10.0
  • Rent growth +3.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$99,900

2130 Singleton St · Indianapolis city (balance), IN 46203
2 bd · 1.0 ba · 852 sqft · SingleFamily public records · 121 Days on market
Built 1910 5,227 sqft lot $117/sqft · 8% below area Est $191k · 48% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover the inviting home awaiting you at 2130 Singleton St. This single-family residence is ready to move in. With a porch, shed, and patio, this property offers features that enhance outdoor living and practical storage. This 852 square feet living area, one-story home, built in 1910, contains 2 bedrooms and 1 full bathroom. This residence offers a wonderful opportunity to embrace a comfortable lifestyle.

Key facts

  • Porch
  • Shed
  • Patio

Tags

PORCHSHEDPATIO

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 $100k.

Deal economics

  • At list price, monthly cash flow is $225 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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 B — affects rentability + tenant quality, not the cash-flow math above.
  • Indianapolis Public Schools (urban): math 14% / reading 20% proficiency, ranked #286 of 301 in IN (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.9%/yr); 493 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $691 of loan paydown is wiped out by about $3k 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 121 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y ago; this cycle's ask has dropped $45k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $55k; list at $100k implies a 82% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 121 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — 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. 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
1.22%
Cap rate
9.00%
Cash-on-cash
9.67%
DSCR
1.43
GRM
6.8

CMA / ARV

ARV (median comp)
$190,823
List price
$99,900
Delta
-47.65%
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
1610 Ringgold Ave 0.59mi 2/1.0 850 (-0%) 1mo $164,000 $193 71
1805 Orleans St 0.36mi 2/1.0 781 (-8%) 8mo $78,000 $100 62
1861 New St 0.33mi 2/1.0 768 (-10%) 9mo $120,000 $156 60
1917 Union St 0.51mi 2/1.0 820 (-4%) 12mo $125,000 $152 60
928 E Pleasant Run Parkway North Dr 0.37mi 2/1.0 775 (-9%) 13mo $220,000 $284 56
2550 S Pennsylvania St 0.74mi 3/1.0 (+1) 912 (+7%) 1mo $110,000 $121 48
1829 New St 0.37mi 2/1.0 974 (+14%) 13mo $180,000 $185 48
2245 Union St 0.52mi 2/1.0 724 (-15%) 4mo $129,900 $179 48
1913 S Talbott St SE 0.46mi 3/1.0 (+1) 946 (+11%) 11mo $95,000 $100 46
1301 Lawton Ave 0.72mi 3/1.0 (+1) 864 (+1%) 17mo $70,000 $81 45
123 E Palmer St 0.65mi 2/1.0 800 (-6%) 24mo $150,000 $188 40
1752 Linden St 0.71mi 3/1.0 (+1) 940 (+10%) 7mo $95,000 $101 39

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
-1.8%
Equity multiple
0.93×
Total profit
$-1,928
Equity at exit
$14,895
10-year hold
IRR
7.8%
Equity multiple
1.59×
Total profit
$16,403
Equity at exit
$8,638

Cash invested: $27,972 (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 46203

Home prices YoY
-26.7%
Rents YoY
2.9%
Active inventory
493
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,219 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$172 /mo · $2,061/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$225

Break-even live

Break-even rent $933
Max offer price $99,900
Occupancy floor 76%

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
$24,975
Closing costs
$2,997
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
620 E Beecher St Indianapolis, IN 3.0 2.0 1072 $1,639 $1.53 20d 1 0.19mi
1861 Orleans St Indianapolis, IN 1.0 1.0 552 $2,500 $4.53 24d 1 0.23mi
2209 Ransdell St Indianapolis, IN 2.0 1.0 710 $900 $1.27 44d 1 0.24mi
2103 Ringgold Ave Indianapolis, IN 1.0 1.0 1090 $775 $0.71 14d 1 0.30mi
2236 Ransdell St Indianapolis, IN 2.0 1.0 850 $1,150 $1.35 44d 1 0.31mi
1011 E Raymond St Indianapolis, IN 2.0 2.0 1100 $1,350 $1.23 24d 1 0.36mi
823 Iowa St Indianapolis, IN 2.0 1.0 812 $1,100 $1.35 44d 1 0.36mi
512 E Minnesota St Unit 203 Indianapolis, IN 2.0 1.0 903 $1,195 $1.32 24d 1 0.41mi
1756 Delaware St Indianapolis, IN 3.0 2.0 1014 $1,300 $1.28 44d 1 0.49mi
1756 S Delaware St Unit 1754 Indianapolis, IN 3.0 2.0 1014 $1,300 $1.28 15d 1 0.49mi
944 E Minnesota St Indianapolis, IN 2.0 2.0 944 $1,299 $1.38 44d 1 0.49mi
114 Adler St Indianapolis, IN 2.0 1.0 688 $795 $1.16 44d 1 0.53mi
1819 Union St Unit 1817 Indianapolis, IN 3.0 2.0 1020 $1,199 $1.18 44d 1 0.54mi
272 Hoefgen St Unit 1336809P Indianapolis, IN 2.0 1.0 592 $2,055 $3.47 2d 1 0.55mi
1439 South East St Indianapolis, IN 2.0 2.0 1114 $1,425 $1.28 20d 1 0.56mi
1437 S East St Indianapolis, IN 2.0 2.0 1114 $1,425 $1.28 44d 1 0.56mi
1436 S New Jersey St Unit C Indianapolis, IN 2.0 2.0 600 $1,600 $2.67 44d 1 0.58mi
1436 S New Jersey St Unit B Indianapolis, IN 2.0 2.0 650 $1,700 $2.62 7d 1 0.58mi
2314 Union St Indianapolis, IN 3.0 2.0 892 $1,295 $1.45 44d 1 0.62mi
1409 S Alabama St Indianapolis, IN 2.0 1.0 949 $1,245 $1.31 44d 1 0.65mi
1407 S Alabama St Indianapolis, IN 2.0 1.0 949 $1,150 $1.21 44d 1 0.65mi
1514 Ringgold Ave Indianapolis, IN 3.0 1.0 1064 $1,295 $1.22 44d 1 0.65mi
118 E Palmer St Indianapolis, IN 1.0 1.0 600 $649 $1.08 44d 1 0.66mi
118 E Palmer St #120 Indianapolis, IN 1.0 1.0 600 $825 $1.38 18d 1 0.66mi
118 E Palmer St #122 Indianapolis, IN 1.0 1.0 600 $875 $1.46 44d 1 0.66mi
2525 Shelby St Unit 4 Indianapolis, IN 1.0 1.0 600 $775 $1.29 24d 1 0.69mi
2525 Shelby St Unit 1 Indianapolis, IN 1.0 1.0 600 $865 $1.44 3d 1 0.69mi
1524 S Talbott St #3 Indianapolis, IN 1.0 1.0 1011 $725 $0.72 7d 1 0.69mi
1409 E Tabor St Indianapolis, IN 1.0 1.0 528 $775 $1.47 24d 1 0.70mi
265 E Southern Ave Indianapolis, IN 1.0–2.0 1.0 800 $1,150 $1.44 2d 2 0.72mi
2555 Shelby St Unit 2559 Indianapolis, IN 1.0 1.0 717 $1,250 $1.74 44d 1 0.75mi
1026 Orange St Indianapolis, IN 2.0 2.0 1007 $1,600 $1.59 16d 1 0.79mi
1024 Orange St Indianapolis, IN 2.0 2.0 1007 $1,650 $1.64 44d 1 0.79mi
1461 S Meridian St Unit A Indianapolis, IN 1.0 1.0 800 $950 $1.19 44d 1 0.82mi
436 Sanders St Indianapolis, IN 1.0 1.0 800 $800 $1.00 7d 1 0.82mi
1318 Shelby St Unit B 120% AMI Indianapolis, IN 1.0 1.0 1116 $1,350 $1.21 24d 1 0.85mi
1604 E Kelly St Indianapolis, IN 2.0 1.0 800 $1,025 $1.28 10d 1 0.85mi
1604 E Kelly St Indianapolis, IN 2.0 1.0 750 $1,025 $1.37 18d 1 0.85mi
2760 S East St Indianapolis, IN 2.0–3.0 2.0 1072 $895 $0.83 3d 3 0.88mi
355 E Morris St Indianapolis, IN 2.0 1.0 648 $1,800 $2.78 24d 1 0.88mi

Listing history 13 events

  1. 2026-05-07
    status Pending 412-char remark
    Show marketing remark (412 chars)

    Discover the inviting home awaiting you at 2130 Singleton St. This single-family residence is ready to move in. With a porch, shed, and patio, this property offers features that enhance outdoor living and practical storage. This 852 square feet living area, one-story home, built in 1910, contains 2 bedrooms and 1 full bathroom. This residence offers a wonderful opportunity to embrace a comfortable lifestyle.

  2. 2026-04-20
    price $99,900 412-char remark
    Show marketing remark (412 chars)

    Discover the inviting home awaiting you at 2130 Singleton St. This single-family residence is ready to move in. With a porch, shed, and patio, this property offers features that enhance outdoor living and practical storage. This 852 square feet living area, one-story home, built in 1910, contains 2 bedrooms and 1 full bathroom. This residence offers a wonderful opportunity to embrace a comfortable lifestyle.

  3. 2026-04-10
    price $107,900 412-char remark
    Show marketing remark (412 chars)

    Discover the inviting home awaiting you at 2130 Singleton St. This single-family residence is ready to move in. With a porch, shed, and patio, this property offers features that enhance outdoor living and practical storage. This 852 square feet living area, one-story home, built in 1910, contains 2 bedrooms and 1 full bathroom. This residence offers a wonderful opportunity to embrace a comfortable lifestyle.

  4. 2026-03-31
    status Active 412-char remark
    Show marketing remark (412 chars)

    Discover the inviting home awaiting you at 2130 Singleton St. This single-family residence is ready to move in. With a porch, shed, and patio, this property offers features that enhance outdoor living and practical storage. This 852 square feet living area, one-story home, built in 1910, contains 2 bedrooms and 1 full bathroom. This residence offers a wonderful opportunity to embrace a comfortable lifestyle.

  5. 2026-02-27
    status Pending 412-char remark
    Show marketing remark (412 chars)

    Discover the inviting home awaiting you at 2130 Singleton St. This single-family residence is ready to move in. With a porch, shed, and patio, this property offers features that enhance outdoor living and practical storage. This 852 square feet living area, one-story home, built in 1910, contains 2 bedrooms and 1 full bathroom. This residence offers a wonderful opportunity to embrace a comfortable lifestyle.

  6. 2026-01-30
    price $109,900 412-char remark
    Show marketing remark (412 chars)

    Discover the inviting home awaiting you at 2130 Singleton St. This single-family residence is ready to move in. With a porch, shed, and patio, this property offers features that enhance outdoor living and practical storage. This 852 square feet living area, one-story home, built in 1910, contains 2 bedrooms and 1 full bathroom. This residence offers a wonderful opportunity to embrace a comfortable lifestyle.

  7. 2026-01-22
    price $119,900 412-char remark
    Show marketing remark (412 chars)

    Discover the inviting home awaiting you at 2130 Singleton St. This single-family residence is ready to move in. With a porch, shed, and patio, this property offers features that enhance outdoor living and practical storage. This 852 square feet living area, one-story home, built in 1910, contains 2 bedrooms and 1 full bathroom. This residence offers a wonderful opportunity to embrace a comfortable lifestyle.

  8. 2026-01-09
    price $129,900 412-char remark
    Show marketing remark (412 chars)

    Discover the inviting home awaiting you at 2130 Singleton St. This single-family residence is ready to move in. With a porch, shed, and patio, this property offers features that enhance outdoor living and practical storage. This 852 square feet living area, one-story home, built in 1910, contains 2 bedrooms and 1 full bathroom. This residence offers a wonderful opportunity to embrace a comfortable lifestyle.

  9. 2025-12-16
    price $134,900 412-char remark
    Show marketing remark (412 chars)

    Discover the inviting home awaiting you at 2130 Singleton St. This single-family residence is ready to move in. With a porch, shed, and patio, this property offers features that enhance outdoor living and practical storage. This 852 square feet living area, one-story home, built in 1910, contains 2 bedrooms and 1 full bathroom. This residence offers a wonderful opportunity to embrace a comfortable lifestyle.

  10. 2025-12-05
    listed $145,000 Active 412-char remark
    Show marketing remark (412 chars)

    Discover the inviting home awaiting you at 2130 Singleton St. This single-family residence is ready to move in. With a porch, shed, and patio, this property offers features that enhance outdoor living and practical storage. This 852 square feet living area, one-story home, built in 1910, contains 2 bedrooms and 1 full bathroom. This residence offers a wonderful opportunity to embrace a comfortable lifestyle.

  11. 2020-05-06
    soldstatus $55,000 Sold 300-char remark
    Show marketing remark (300 chars)

    Southside house in the path of the revitalization movement. 2 bedrooms with large common areas. Laminate flooring, replacement windows, and LOTS of natural light. Fenced rear yard with off-street parking and porch & patio to kick back and relax. Check 'er out-- will make someone a nice home.

  12. 2020-04-24
    status Pending 300-char remark
    Show marketing remark (300 chars)

    Southside house in the path of the revitalization movement. 2 bedrooms with large common areas. Laminate flooring, replacement windows, and LOTS of natural light. Fenced rear yard with off-street parking and porch & patio to kick back and relax. Check 'er out-- will make someone a nice home.

  13. 2020-04-20
    listed $60,000 Active 300-char remark
    Show marketing remark (300 chars)

    Southside house in the path of the revitalization movement. 2 bedrooms with large common areas. Laminate flooring, replacement windows, and LOTS of natural light. Fenced rear yard with off-street parking and porch & patio to kick back and relax. Check 'er out-- will make someone a nice home.

ⓘ 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
$2,061 · $172/mo
Projected year-2 tax
$2,061 · $172/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$14,624
− Mortgage interest
−$5,596
− Property taxes
−$2,061
− Insurance
−$500
− Repairs & maintenance
−$1,170
− Management
−$1,170
− Depreciation
−$2,906
Taxable income
$1,221
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$293
After-tax cash flow
$2,412/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
Indianapolis Public Schools
NCES district ID
1804770
Math proficiency
14% ▼ -7.00%
Reading proficiency
20% ▼ -3.00%
Median HH income
$32,034
Composite
13.69/100
National rank
#9499
State rank
#286 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)
37,758
Household income
$57,393
Rent vs Own
42.2% rent · 57.8% own
Severe rent burden
1499.0

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 (69%)
Race & ethnicity
White 69% Hispanic / Latino 14% Black 12% Two or more races 8% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 12% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
8% · Canada
Languages at home
88% English-only · Spanish 10% Other Indo-European 1%

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
▼ -127.37%
Current HPI
349.579
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

+66.5% since first listed
13 events — show timeline
  • 2026-05-07 Pending MIBOR as Distributed by MLS Grid
  • 2026-04-20 Price Changed $99,900 MIBOR as Distributed by MLS Grid
  • 2026-04-10 Price Changed $107,900 MIBOR as Distributed by MLS Grid
  • 2026-03-31 Relisted MIBOR as Distributed by MLS Grid
  • 2026-02-27 Pending MIBOR as Distributed by MLS Grid
  • 2026-01-30 Price Changed $109,900 MIBOR as Distributed by MLS Grid
  • 2026-01-22 Price Changed $119,900 MIBOR as Distributed by MLS Grid
  • 2026-01-09 Price Changed $129,900 MIBOR as Distributed by MLS Grid
  • 2025-12-16 Price Changed $134,900 MIBOR as Distributed by MLS Grid
  • 2025-12-05 Listed $145,000 MIBOR as Distributed by MLS Grid
  • 2020-05-06 Sold (MLS) $55,000 MIBOR as Distributed by MLS Grid
  • 2020-04-24 Pending MIBOR as Distributed by MLS Grid
  • 2020-04-20 Listed $60,000 MIBOR as Distributed by MLS Grid

Property tax history

+9.2%/yr

Latest (2025): $2,061 · +13.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…