CashFlowRE
Sign in Sign up
1717 S 9th Ave
D Composite 40.5
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 +14.1/30.0
  • ARV discount +7.3/15.0
  • 1% rule +4.7/10.0
  • DSCR +4.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$214,900

1717 S 9th Ave · Beech Grove, IN 46107
3 bd · 1.0 ba · 2,298 sqft · SingleFamily public records · 18 Days on market
Built 1970 8,451 sqft lot $94/sqft · 39% below area Est $214k · at est.

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

Listing remarks MLS

Welcome to this spacious 4-bedroom, 2-bath single-family home located in the heart of Beech Grove. Built in 1970, this well-maintained residence offers a comfortable and functional layout with approximately 1407 square feet of living space, providing plenty of room for everyday living and entertaining. The home features a practical floor plan with generous living areas, an eat-in kitchen, and ample natural light throughout. Situated in an established neighborhood within Beech Grove, the property offers a quiet residential setting while still providing convenient access to schools, parks, shopping, and major roadways leading into nearby Indianapolis. With its solid structure and versatile layout, this home presents an excellent opportunity for both homeowners and investors. Whether you're looking to move in and personalize or expand your portfolio, this property offers strong long-term potential in a desirable location.

Key facts

  • Access to parks
  • Access to shopping
  • Eat-in kitchen

Tags

EAT-IN KITCHENQUIET RESIDENTIAL SETTINGCONVENIENT ACCESS TO SCHOOLSACCESS TO PARKSACCESS TO SHOPPINGACCESS TO MAJOR ROADWAYS

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 $33 ($391/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 $208k (3.1% below list).
  • Recommended offer: $208k (3.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.4% in Beech Grove — 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 63/100 on livability (#418 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, amenities F, commute F.
  • Beech Grove City Schools (suburban): math 17% / reading 29% proficiency, ranked #269 of 301 in IN (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Hornet Park Elementary School (456 students, 75% FRL); Beech Grove Middle School (math 13% / reading 24%, grade F, #276 of 330 statewide, top 84%, 476 students, 78% FRL); Beech Grove Sr High School (math 17% / reading 47%, grade F, #295 of 369 statewide, top 82%, 918 students, 71% FRL) — zoned schools average 75% FRL vs 58% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 75 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 1,906 units permitted in Marion County in 2024 (621 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($57k/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.
  • 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 18 days — a 2% lower offer ($212k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y 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.
  • Current owner paid $52k; list at $215k implies a 309% gain — meaningful room to come down on a strong offer.
Recommended offer $208,286 (3.1% below list)

Questions for the listing agent

  1. Built in 1970 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.97%
Cap rate
6.47%
Cash-on-cash
0.65%
DSCR
1.03
GRM
8.6

CMA / ARV

ARV (median comp)
$214,029
List price
$214,900
Delta
0.41%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
939 Stave Oak Dr 0.48mi 4/2.5 (+1) 2,124 (-8%) 2mo $350,000 $165 53
5150 Arling Dr 0.73mi 4/2.5 (+1) 2,240 (-2%) 6mo $340,000 $152 46
3510 Chamberlin Dr 0.65mi 3/2.0 2,080 (-10%) 6mo $203,000 $98 45
4430 Dudley North Dr 0.56mi 3/1.5 2,112 (-8%) 21mo $225,000 $107 41
5051 Arling Ct 0.68mi 3/2.5 2,025 (-12%) 4mo $325,000 $160 39
5108 Arling Dr 0.71mi 4/2.5 (+1) 2,474 (+8%) 8mo $345,000 $139 36
3926 Meridee Dr 0.66mi 3/2.5 2,141 (-7%) 20mo $350,000 $163 35
3515 Lindbergh Dr 0.66mi 3/1.5 2,610 (+14%) 15mo $250,000 $96 32
5524 Coventry Park Way 0.65mi 2/2.5 (-1) 2,036 (-11%) 13mo $350,000 $172 29
5524 Cherry Blossom Ct 0.69mi 4/2.5 (+1) 1,999 (-13%) 13mo $315,000 $158 24
4833 Coventry Park Blvd 0.72mi 2/2.0 (-1) 1,968 (-14%) 22mo $348,000 $177 14

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-15.2%
Equity multiple
0.46×
Total profit
$-32,637
Equity at exit
$32,042
10-year hold
IRR
-6.5%
Equity multiple
0.58×
Total profit
$-25,301
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 46107

Home prices YoY
-29.1%
Active inventory
75
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,083 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$396 /mo · $4,756/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$33

Break-even live

Break-even rent $2,042
Max offer price $214,900
Occupancy floor 93%

Sensitivity live

Price -10% $154 -5% $93 +0% $33 +5% $-28 +10% $-89
Rent -10% $-132 -5% $-50 +0% $33 +5% $115 +10% $197
Rate -1.0pp $141 -0.5pp $87 base $33 +0.5pp $-23 +1.0pp $-80

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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
418 Andrea Dr Beech Grove, IN 4.0 2.0 1626 $1,836 $1.13 25d 1 0.31mi
5343 S Linwood Ave Indianapolis, IN 4.0 2.5 2268 $3,000 $1.32 14d 1 0.41mi
5500 S Emerson Ave Indianapolis, IN 2.0–3.0 2.5 1492 $2,175 $1.46 0d 2 0.67mi
5310 Shelbyville Rd Indianapolis, IN 4.0 2.0 1860 $1,850 $0.99 0d 1 1.00mi
2946 Carson Dr Indianapolis, IN 3.0 3.0 1590 $1,600 $1.01 4d 1 1.35mi
4233 Carson Ln Indianapolis, IN 4.0 3.0 1590 $1,750 $1.10 25d 1 1.37mi

Listing history 6 events

  1. 2026-05-05
    status Pending 932-char remark
    Show marketing remark (932 chars)

    Welcome to this spacious 4-bedroom, 2-bath single-family home located in the heart of Beech Grove. Built in 1970, this well-maintained residence offers a comfortable and functional layout with approximately 1407 square feet of living space, providing plenty of room for everyday living and entertaining. The home features a practical floor plan with generous living areas, an eat-in kitchen, and ample natural light throughout. Situated in an established neighborhood within Beech Grove, the property offers a quiet residential setting while still providing convenient access to schools, parks, shopping, and major roadways leading into nearby Indianapolis. With its solid structure and versatile layout, this home presents an excellent opportunity for both homeowners and investors. Whether you're looking to move in and personalize or expand your portfolio, this property offers strong long-term potential in a desirable location.

  2. 2026-04-17
    listed $214,900 Active 932-char remark
    Show marketing remark (932 chars)

    Welcome to this spacious 4-bedroom, 2-bath single-family home located in the heart of Beech Grove. Built in 1970, this well-maintained residence offers a comfortable and functional layout with approximately 1407 square feet of living space, providing plenty of room for everyday living and entertaining. The home features a practical floor plan with generous living areas, an eat-in kitchen, and ample natural light throughout. Situated in an established neighborhood within Beech Grove, the property offers a quiet residential setting while still providing convenient access to schools, parks, shopping, and major roadways leading into nearby Indianapolis. With its solid structure and versatile layout, this home presents an excellent opportunity for both homeowners and investors. Whether you're looking to move in and personalize or expand your portfolio, this property offers strong long-term potential in a desirable location.

  3. 2022-01-24
    listed $145,000 Active
  4. 2013-08-23
    historical
  5. 2013-08-22
    soldstatus $52,500
  6. 2013-06-28
    listed $54,900

ⓘ 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
$4,756 · $396/mo
Projected year-2 tax
$4,756 · $396/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 ≥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
$24,994
− Mortgage interest
−$12,038
− Property taxes
−$4,756
− Insurance
−$1,074
− Repairs & maintenance
−$2,000
− Management
−$2,000
− Depreciation
−$6,252
Taxable loss
−$3,125
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$750
After-tax cash flow
$1,141/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
Beech Grove City Schools
NCES district ID
1800450
Math proficiency
17% ▼ -8.00%
Reading proficiency
29% ▼ -6.00%
Median HH income
$38,775
Composite
19.28/100
National rank
#8802
State rank
#269 of 301 in IN

Livability — Beech Grove

Score
63/100
State rank
#418
US rank
#15174

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Beech Grove, IN
County
Marion County · 998,460 people
City population
13,020
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
13,020
Household income
$56,799
Rent vs Own
33.0% rent · 67.0% own
Severe rent burden
326.0

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 (88%)
Race & ethnicity
White 88% Hispanic / Latino 6% Two or more races 4% Black 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Romanian 2% Iranian 2%
Foreign-born
3% · Canada, Jamaica
Languages at home
97% English-only · Spanish 2% 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
▼ -112.00%
Current HPI
272.2969
Rent YoY
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

+291.4% since first listed
6 events — show timeline
  • 2026-05-05 Pending MIBOR as Distributed by MLS Grid
  • 2026-04-17 Listed $214,900 MIBOR as Distributed by MLS Grid
  • 2022-01-24 Listed $145,000 MIBOR as Distributed by MLS Grid
  • 2013-08-23 Listing Removed MIBOR as Distributed by MLS Grid
  • 2013-08-22 Sold (MLS) $52,500 MIBOR as Distributed by MLS Grid
  • 2013-06-28 Listed $54,900 MIBOR as Distributed by MLS Grid

Property tax history

+6.8%/yr

Latest (2025): $4,756 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…