CashFlowRE
Sign in Sign up
467 S Monfort St Duplex
B- Composite 66.14
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +3.9/15.0
  • Schools +3.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$144,920

467 S Monfort St · Greensburg, IN 47240
2 bd · 2.0 ba · 2,274 sqft · MultiFamily public records · 17 Days on market
Built 1940 6,400 sqft lot Est $134k · 8% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

2 Unit Money Maker in the heart of Historic Greensburg. Walking distance to Family Dollar, Gas Station & Courthouse square, playground just a couple blocks away. South side UNIT B is LR, Kit & 2 Bedrooms up, Gas wall unit heating, 200 amp elect breaker, washer & dryer hookups & rents for500/bi-weekly. North side UNIT A is LR, Kit & 1 Bedroom, Electric BB heat, 200 amp elect breaker rents for 260/wk. Deposits are $500 each. Landlord pays all utilities. Both units have electric water heaters. Both units share a deck off the back & mini barn for storage. Ranges & Refrigerators on both sides and washer & dryer in unit B are all owned by the owner.

Key facts

  • Rear wooden deck
  • Mini barn
  • Shared front porch

Tags

INVESTMENT OPPORTUNITYTWO SEPARATE RENTAL UNITSWALKING DISTANCE OF DOWNTOWNSHARED FRONT PORCHREAR WOODEN DECKMINI BARN

Property features AI

Finance

  • Other: Total gross area approximately 1729; Lot size about 0.15 acres (<1/4 acre)
  • Financial info: Property configured as 2 units; Gross income reported as 2400 (monthly); Expenses reported as 2120; Owner pays taxes; Unit rents shown as $1200/month for each unit

Exterior

  • Parking: On-street parking
  • Utilities: Solid waste: No service
  • Home design: Duplex residential income property; One-and-one-half story; East-facing
  • Construction: Vinyl siding; Rock foundation; Shingle roof; Built as a duplex
  • Exterior features: Mini barn on property; Sidewalks; Street cuts for road access

Interior

  • Kitchen: Each unit has a kitchen
  • Bedrooms: One unit is 2 bedroom (2 levels); One unit is 1 bedroom (1 level)
  • Heating & cooling: Electric heating; Window air conditioning units
  • Interior features: Fixer condition; Has a view
  • Laundry & utility: Some units have laundry connections; Main level laundry connections available

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 1×1bd/1ba + 1×2bd/1ba units multifamily listed at $145k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive. Per door: $501/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $143k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.6% vs local median 5.9% in Greensburg — 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 69/100 on livability (#200 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment C-, amenities F, commute F.
  • Greensburg Community Schools (town): math 38% / reading 51% proficiency, ranked #102 of 301 in IN (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Greensburg Elementary (math 60% / reading 47%, grade C, #225 of 994 statewide, top 23%, 1,037 students, 55% FRL); Greensburg Community High School (math 27% / reading 67%, grade D-, #143 of 369 statewide, top 44%, 671 students, 44% FRL).
  • Market conditions: 157 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 66 units permitted in Decatur County in 2024 (0 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 $4k of value loss. Plan a longer hold.
  • Decatur County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($143k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 14y 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 $85k; list at $145k implies a 70% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $142,746 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.72%
Cap rate
14.58%
Cash-on-cash
29.61%
DSCR
2.32
GRM
4.8

CMA / ARV

ARV (on-the-fly)
$134,166
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
339 S Broadway St 0.17mi 2/4.0 2,304 (+1%) 4mo $135,000 $59 79

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
24.1%
Equity multiple
1.99×
Total profit
$40,305
Equity at exit
$21,608
10-year hold
IRR
32.0%
Equity multiple
3.89×
Total profit
$117,289
Equity at exit
$12,530

Cash invested: $40,578 (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 47240

Home prices YoY
-25.0%
Active inventory
157
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$2,498 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$152 /mo · $1,822/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$1,001

Break-even live

Break-even rent $1,231
Max offer price $144,920
Occupancy floor 55%

Sensitivity live

Price -10% $1,083 -5% $1,042 +0% $1,001 +5% $960 +10% $919
Rent -10% $804 -5% $903 +0% $1,001 +5% $1,100 +10% $1,199
Rate -1.0pp $1,074 -0.5pp $1,038 base $1,001 +0.5pp $964 +1.0pp $925

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 1 1 $1,249
1× unit 2 1 $1,249
Total (2 units) $2,498

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
$36,230
Closing costs
$4,348
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1011 N Anderson St Greensburg, IN 3.0 2.5 1620 $3,995 $2.47 12d 1 1.02mi

Listing history 13 events

  1. 2026-06-21
    days on market $144,920 Active 17 DOM
  2. 2026-06-18
    days on market $144,920 Active 15 DOM
  3. 2026-06-17
    days on market $144,920 Active 14 DOM
  4. 2026-06-16
    days on market $144,920 Active 13 DOM
  5. 2026-06-15
    days on market $144,920 Active 12 DOM
  6. 2026-06-13
    days on market $144,920 Active 10 DOM
  7. 2026-06-12
    days on market $144,920 Active 9 DOM
  8. 2026-06-09
    days on market $144,920 Active 6 DOM
  9. 2026-06-08
    days on market $144,920 Active 5 DOM
  10. 2026-06-07
    days on market $144,920 Active 4 DOM
  11. 2026-06-05
    days on market $144,920 Active 2 DOM
  12. 2026-06-04
    remarks 699-char remark
  13. 2026-06-04
    listed $144,920 Active 1 DOM

ⓘ 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
$1,822 · $152/mo
Projected year-2 tax
$1,822 · $152/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 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
$29,976
− Mortgage interest
−$8,118
− Property taxes
−$1,822
− Insurance
−$725
− Repairs & maintenance
−$2,398
− Management
−$2,398
− Depreciation
−$4,216
Taxable income
$10,300
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,472
After-tax cash flow
$9,543/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
Greensburg Community Schools
NCES district ID
1804080
Math proficiency
38% ▼ -7.00%
Reading proficiency
51% ▼ -2.00%
Median HH income
$47,723
Composite
37.96/100
National rank
#4301
State rank
#102 of 301 in IN

Livability — Greensburg

Score
69/100
State rank
#200
US rank
#8922

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greensburg, IN
Population (ZIP)
21,514

Population outlook (Decatur County) Hauer SSP2

Today (2025)
27,709 people
By 2030
28,278 · +2.1%
By 2040
29,195 · +5.4%
By 2050
29,512 · +6.5%
By 2075
29,835 · +7.7%
By 2100
27,192 · -1.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Slovak 2% Serbian 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Decatur

2024 margin
Solid R (+58.5) · D 19.9% · R 78.4% · Other 1.8%
2008→2024 swing
-34.1pp toward R · 2008: -24.4pp · 2024: -58.5pp
All cycles
2024: R+58.5 2020: R+58.1 2016: R+57.4 2012: R+40.5 2008: R+24.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.13%
Current HPI
210.3591
Rent YoY
Metro
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+107.3% since first listed
15 events — show timeline
  • 2026-06-03 Listed $144,920 MIBOR as Distributed by MLS Grid
  • 2023-10-26 Sold (MLS) $85,000 MIBOR as Distributed by MLS Grid
  • 2023-09-15 Pending MIBOR as Distributed by MLS Grid
  • 2023-03-29 Listed $98,000 MIBOR as Distributed by MLS Grid
  • 2016-07-13 Sold (MLS) $32,500 MIBOR as Distributed by MLS Grid
  • 2016-07-06 Pending MIBOR as Distributed by MLS Grid
  • 2016-07-01 Relisted MIBOR as Distributed by MLS Grid
  • 2016-06-30 Listing Removed MIBOR as Distributed by MLS Grid
  • 2016-06-17 Price Changed $35,000 MIBOR as Distributed by MLS Grid
  • 2016-06-03 Price Changed $39,900 MIBOR as Distributed by MLS Grid
  • 2016-05-02 Price Changed $49,900 MIBOR as Distributed by MLS Grid
  • 2016-02-05 Price Changed $54,500 MIBOR as Distributed by MLS Grid
  • 2016-02-04 Listed $5,450,000 MIBOR as Distributed by MLS Grid
  • 2013-02-03 Listing Removed MIBOR as Distributed by MLS Grid
  • 2012-08-06 Listed $69,900 MIBOR as Distributed by MLS Grid

Property tax history

+2.3%/yr

Latest (2023): $1,822 · +8.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…