CashFlowRE
Sign in Sign up
640 Indigo Ct
D+ Composite 47.08
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).

  • ARV discount +13.7/15.0
  • Cash flow +13.1/30.0
  • Schools +4.0/10.0
  • DSCR +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,000

640 Indigo Ct · Greenfield, IN 46140
3 bd · 2.0 ba · 1,550 sqft · SingleFamily public records · 7 Days on market
Built 2004 7,362 sqft lot Est $273k · 14% under $16/mo HOA · 1% of rent

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

Listing remarks MLS

Listed for appraisal and comp purposes only.

Key facts

  • Cul-de-sac location
  • Cozy fireplace
  • Open-concept layout

Tags

OPEN-CONCEPT LAYOUTCOZY FIREPLACEPRIVACY-FENCED BACKYARDCUL-DE-SAC LOCATION

Property features AI

Finance

  • Other: Lot under 1/4 acre (approximately 0.17 acre)
  • HOA & community: Has HOA; HOA fees $197 annually; HOA governed by covenants and rules/regulations

Exterior

  • Parking: Attached 2-car garage with garage door opener
  • Utilities: Public water; Municipal sewer connection; 200+ amp electric service; Cable available
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Slab foundation
  • Exterior features: Covered patio; Patio; Full privacy fence with gate; Located on a cul-de-sac; Sidewalks; Street lights; Storm sewer; Small trees (under 20 ft)

Interior

  • Kitchen: Dishwasher; Disposal; Microwave with hood; Electric oven; Refrigerator; Pantry
  • Bedrooms: Three bedrooms on the main level; Primary bedroom with walk-in closet
  • Bathrooms: Two full bathrooms; Primary bathroom has a tub with shower
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Attic access; Pantry; Utility room; Covered patio
  • Laundry & utility: Main-level laundry

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/2.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $-9 ($-108/yr) — negative.
  • To cash-flow at today's rent, offer at most $233k (0.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $187k (20.4% below list).
  • Recommended offer: $187k (20.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 4.7% in Greenfield — 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 73/100 on livability (#88 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F.
  • Greenfield-Central Community Schools (other): math 47% / reading 45% proficiency, ranked #83 of 301 in IN (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Jb Stephens Elementary School (math 57% / reading 47%, grade C-, #237 of 994 statewide, top 26%, 561 students, 43% FRL); Greenfield Central Junior High Sch (math 38% / reading 42%, grade F, #120 of 330 statewide, top 37%, 675 students, 45% FRL); Greenfield-Central High School (math 37% / reading 65%, grade D+, #115 of 369 statewide, top 31%, 1,462 students, 35% FRL).
  • Market conditions: Rents rising (+2.9%/yr); 481 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,091 units permitted in Hancock County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Hancock County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 11y 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 $180k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $186,962 (20.4% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-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?
  5. 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?
  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
0.80%
Cap rate
6.25%
Cash-on-cash
-0.16%
DSCR
0.99
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$272,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
873 Streamside Dr 0.21mi 3/2.0 1,537 (-1%) 3mo $252,900 $165 86
937 Springside Ct 0.32mi 3/2.0 1,577 (+2%) 2mo $255,000 $162 81
560 Runnymede Ct 0.14mi 3/2.0 1,363 (-12%) 1mo $235,000 $172 73
692 Mozart Dr 0.32mi 3/2.0 1,455 (-6%) 3mo $257,000 $177 72
401 Haywood Dr 0.46mi 3/3.0 1,618 (+4%) 0mo $295,000 $182 67
512 Montezuma Express Dr 0.48mi 3/2.0 1,658 (+7%) 1mo $292,000 $176 65
426 Mozart Dr 0.39mi 3/2.0 1,679 (+8%) 5mo $270,000 $161 64
367 Brookstone Dr 0.43mi 3/2.0 1,422 (-8%) 3mo $265,000 $186 64
497 Haywood Dr 0.42mi 3/2.0 1,390 (-10%) 1mo $274,900 $198 62
1476 Lavender Dr 0.47mi 3/2.0 1,771 (+14%) 1mo $265,000 $150 54
2395 Silver Spoon Dr 0.55mi 3/2.0 1,354 (-13%) 0mo $269,900 $199 53
1421 Lavender Dr 0.49mi 3/2.0 1,775 (+14%) 3mo $249,900 $141 51

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
-16.7%
Equity multiple
0.41×
Total profit
$-38,935
Equity at exit
$35,039
10-year hold
IRR
-8.8%
Equity multiple
0.46×
Total profit
$-35,795
Equity at exit
$20,319

Cash invested: $65,800 (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 46140

Rents YoY
2.9%
Active inventory
481
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,870 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$140 /mo · $1,677/yr
Insurance
$98
HOA
$16
Vacancy / Maint / Mgmt
$393
Net cashflow
$-9

Break-even live

Break-even rent $1,881
Max offer price $233,411
Occupancy floor 95%

Sensitivity live

Price -10% $124 -5% $58 +0% $-9 +5% $-76 +10% $-142
Rent -10% $-157 -5% $-83 +0% $-9 +5% $65 +10% $139
Rate -1.0pp $109 -0.5pp $51 base $-9 +0.5pp $-70 +1.0pp $-132

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
$58,750
Closing costs
$7,050
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
859 Runnymede Dr Greenfield, IN 3.0 2.5 2125 $2,000 $0.94 0d 1 0.20mi
685 Gondola Run Greenfield, IN 3.0 2.0 1058 $1,750 $1.65 0d 1 0.27mi
1904 Breakwater Dr Greenfield, IN 3.0 2.5 1997 $1,810 $0.91 22d 1 0.39mi
502 Ginny Trce Greenfield, IN 1.0–3.0 1.0–2.5 978 $1,934 $1.98 0d 23 0.47mi
975 Geronimo Dr Greenfield, IN 4.0 2.0 2051 $2,295 $1.12 12d 1 0.65mi
210 Flagstone Dr Greenfield, IN 1.0–3.0 1.0–2.5 1084 $1,786 $1.65 0d 16 0.68mi
1014 E Seventh St Greenfield, IN 3.0 1.0 1192 $1,400 $1.17 6d 1 0.86mi
1027 E Fourth St Greenfield, IN 3.0 2.0 1430 $1,700 $1.19 25d 1 0.89mi
917 E McKenzie Rd Greenfield, IN 1.0–2.0 1.0–1.5 918 $1,199 $1.31 0d 4 0.98mi
550 Wood St Greenfield, IN 2.0 1.0 1162 $1,200 $1.03 6d 1 1.35mi
1854 Cascades Dr Greenfield, IN 4.0 3.0 2200 $2,095 $0.95 6d 1 1.38mi

HOA detail

Monthly dues
$16 · $192/yr

Listing history 9 events

  1. 2026-05-18
    listed $235,000 Active
  2. 2021-03-12
    soldstatus $180,000 44-char remark
    Show marketing remark (44 chars)

    Listed for appraisal and comp purposes only.

  3. 2021-03-12
    listed $180,000 44-char remark
    Show marketing remark (44 chars)

    Listed for appraisal and comp purposes only.

  4. 2015-03-10
    status Pending 281-char remark
    Show marketing remark (281 chars)

    Cute 3 bedroom 2 bath home in Indigo Springs. Interior has spacious living room, formal dining room, and open kitchen. Master bedroom has a private bath. The rear yard is spacious and fully fenced. The home is on a cul de sac. Needs a great owner to restore it to its former charm.

  5. 2015-03-10
    soldstatus $94,000 Sold 281-char remark
    Show marketing remark (281 chars)

    Cute 3 bedroom 2 bath home in Indigo Springs. Interior has spacious living room, formal dining room, and open kitchen. Master bedroom has a private bath. The rear yard is spacious and fully fenced. The home is on a cul de sac. Needs a great owner to restore it to its former charm.

  6. 2015-03-07
    status Pending 281-char remark
    Show marketing remark (281 chars)

    Cute 3 bedroom 2 bath home in Indigo Springs. Interior has spacious living room, formal dining room, and open kitchen. Master bedroom has a private bath. The rear yard is spacious and fully fenced. The home is on a cul de sac. Needs a great owner to restore it to its former charm.

  7. 2015-01-23
    status Pending 281-char remark
    Show marketing remark (281 chars)

    Cute 3 bedroom 2 bath home in Indigo Springs. Interior has spacious living room, formal dining room, and open kitchen. Master bedroom has a private bath. The rear yard is spacious and fully fenced. The home is on a cul de sac. Needs a great owner to restore it to its former charm.

  8. 2015-01-02
    listed $103,000 Active 281-char remark
    Show marketing remark (281 chars)

    Cute 3 bedroom 2 bath home in Indigo Springs. Interior has spacious living room, formal dining room, and open kitchen. Master bedroom has a private bath. The rear yard is spacious and fully fenced. The home is on a cul de sac. Needs a great owner to restore it to its former charm.

  9. 2004-11-10
    soldstatus $120,400

ⓘ 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
$1,677 · $140/mo
Projected year-2 tax
$1,837 · $153/mo
Expected delta
+$160/yr (+$13/mo · 9.6%)

ⓘ 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 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
$22,435
− Mortgage interest
−$13,164
− Property taxes
−$1,677
− Insurance
−$1,175
− Repairs & maintenance
−$1,795
− Management
−$1,795
− HOA
−$192
− Depreciation
−$6,836
Taxable loss
−$4,198
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,007
After-tax cash flow
$900/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
Greenfield-Central Community Schools
NCES district ID
1804050
Math proficiency
47% ▼ -12.00%
Reading proficiency
45% ▼ -11.00%
Median HH income
$55,533
Composite
40.01/100
National rank
#3827
State rank
#83 of 301 in IN

Livability — Greenfield

Score
73/100
State rank
#88
US rank
#5094

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
Greenfield, IN
County
Hancock County · 59,521 people
City population
43,511
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
43,511
Household income
$83,056
Rent vs Own
26.1% rent · 73.9% own
Severe rent burden
795.0

Population outlook (Hancock County) Hauer SSP2

Today (2025)
77,820 people
By 2030
79,914 · +2.7%
By 2040
82,734 · +6.3%
By 2050
83,348 · +7.1%
By 2075
82,439 · +5.9%
By 2100
74,181 · -4.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 3% Black 1%
Common ancestry
Italian 3% Lithuanian 3% Slovak 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Hancock

2024 margin
Solid R (+33.7) · D 32.2% · R 65.9% · Other 1.9%
2008→2024 swing
-4.1pp toward R · 2008: -29.6pp · 2024: -33.7pp
All cycles
2024: R+33.7 2020: R+37.5 2016: R+44.8 2012: R+41.0 2008: R+29.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -131.67%
Current HPI
225.0367
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

+95.2% since first listed
9 events — show timeline
  • 2026-05-18 Listed $235,000 MIBOR as Distributed by MLS Grid
  • 2021-03-12 Listed $180,000 MIBOR as Distributed by MLS Grid
  • 2021-03-12 Sold (MLS) $180,000 MIBOR as Distributed by MLS Grid
  • 2015-03-10 Pending MIBOR as Distributed by MLS Grid
  • 2015-03-10 Sold (MLS) $94,000 MIBOR as Distributed by MLS Grid
  • 2015-03-07 Pending MIBOR as Distributed by MLS Grid
  • 2015-01-23 Pending MIBOR as Distributed by MLS Grid
  • 2015-01-02 Listed $103,000 MIBOR as Distributed by MLS Grid
  • 2004-11-10 Sold (Public Records) $120,400 Public Records

Property tax history

+5.7%/yr

Latest (2025): $1,677 · -8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…