CashFlowRE
Sign in Sign up
271 Bear Story Ct
D Composite 40.37
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 +13.2/30.0
  • ARV discount +6.8/15.0
  • DSCR +4.0/10.0
  • Schools +4.0/10.0
  • 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

$230,000

271 Bear Story Ct · Greenfield, IN 46140
3 bd · 2.0 ba · 1,244 sqft · SingleFamily public records · 1 Days on market
Built 1992 0.31 ac lot Est $226k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Immaculate well kept home in an established neighborhood at a price that is still affordable. The sellers have replaced the roof in 2016, water heater in 2016, disposal in 2016, dishwasher 2016 and furnace and A/C 2016. Refrigerator 2016. This home is a must to see. The backyard deck can accommodate a large party or give you room to stretch out and enjoy the outdoors. All of this sits on 3 tenths of an acre. Don't let this one pass by.

Key facts

  • Wrap-around kitchen
  • Raised breakfast bar
  • Open green yard

Tags

MASSIVE WOODEN DECKCENTRAL GREAT ROOMVAULTED CEILINGSWRAP-AROUND KITCHENRAISED BREAKFAST BAROPEN GREEN YARD

Property features AI

Exterior

  • Parking: Attached 2-car garage (about 400 sq ft)
  • Utilities: Public water; Municipal sewer
  • Home design: Single-family residence; One-story
  • Construction: Vinyl with brick exterior; Crawl space foundation
  • Exterior features: Approximately 0.31-acre lot (1/4–1/2 acre)

Interior

  • Kitchen: Electric cooktop; Electric oven; Range hood; Microhood; Dishwasher; Garbage disposal; Refrigerator; Water softener (owned)
  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Attic access; Vaulted ceilings; Eat-in kitchen
  • 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 $230k.

Deal economics

  • At list price, monthly cash flow is $-4 ($-45/yr) — negative.
  • To cash-flow at today's rent, offer at most $229k (0.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $185k (19.7% below list).
  • Recommended offer: $185k (19.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 4.4% 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: 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; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 4d 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 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 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 $138k; list at $230k implies a 66% gain — meaningful room to come down on a strong offer.
Recommended offer $184,796 (19.7% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.80%
Cap rate
6.27%
Cash-on-cash
-0.07%
DSCR
1.00
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$226,408
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
63 Longfellow Ln 0.15mi 3/2.0 1,294 (+4%) 1mo $259,900 $201 85
378 Longfellow Ct 0.26mi 3/2.0 1,220 (-2%) 7mo $252,000 $207 79
849 Center St 0.26mi 3/2.0 1,200 (-4%) 4mo $230,000 $192 79
261 Punkin Ct 0.17mi 3/2.0 1,207 (-3%) 12mo $220,000 $182 77
818 Center St 0.30mi 3/2.0 1,332 (+7%) 1mo $255,000 $191 73
1188 Orphant Annie Dr 0.18mi 3/2.0 1,365 (+10%) 3mo $250,000 $183 73
716 S State St 0.36mi 2/1.0 (-1) 1,248 (+0%) 1mo $175,000 $140 72
517 W Pierson St 0.66mi 3/2.0 1,260 (+1%) 9mo $204,999 $163 60
103 W Osage St 0.66mi 2/2.0 (-1) 1,248 (+0%) 8mo $158,000 $127 57
104 Forest Ave 0.60mi 3/1.0 1,353 (+9%) 7mo $195,000 $144 47
419 W Osage St 0.67mi 3/2.0 1,400 (+12%) 7mo $162,000 $116 42
11 W Osage St 0.68mi 2/1.0 (-1) 1,321 (+6%) 11mo $179,614 $136 40

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
-16.6%
Equity multiple
0.41×
Total profit
$-37,782
Equity at exit
$34,294
10-year hold
IRR
-8.6%
Equity multiple
0.47×
Total profit
$-34,322
Equity at exit
$19,886

Cash invested: $64,400 (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
10.4×

Monthly cashflow live

Estimated rent
$1,848 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$162 /mo · $1,940/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$-4

Break-even live

Break-even rent $1,853
Max offer price $229,334
Occupancy floor 95%

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
$57,500
Closing costs
$6,900
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
713 Cattail Dr Greenfield, IN 3.0 2.0 1498 $2,045 $1.37 2d 1 0.39mi
968 Lotus Dr Greenfield, IN 3.0–5.0 2.0–3.0 2049 $2,045 $1.00 1d 8 0.65mi
821 W 7th St Greenfield, IN 2.0 2.0 1234 $1,700 $1.38 23d 1 1.25mi
220 Walker St Greenfield, IN 3.0 1.0 1101 $1,400 $1.27 4d 1 1.29mi
432 Baldwin St Greenfield, IN 2.0 1.0 788 $1,425 $1.81 23d 1 1.30mi
550 Wood St Greenfield, IN 2.0 1.0 1162 $1,200 $1.03 3d 1 1.34mi
1027 E Fourth St Greenfield, IN 3.0 2.0 1430 $1,700 $1.19 23d 1 1.46mi

Listing history 2 events

  1. 2026-06-17
    remarks 699-char remark
  2. 2026-06-17
    listed $230,000 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
$1,940 · $162/mo
Projected year-2 tax
$1,948 · $162/mo
Expected delta
+$7/yr (+$1/mo · 0.4%)

ⓘ 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 ≥101°F today · 18 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
$22,176
− Mortgage interest
−$12,884
− Property taxes
−$1,940
− Insurance
−$1,150
− Repairs & maintenance
−$1,774
− Management
−$1,774
− Depreciation
−$6,691
Taxable loss
−$4,037
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$969
After-tax cash flow
$924/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

+101.8% since first listed
10 events — show timeline
  • 2026-06-17 Listed $230,000 MIBOR as Distributed by MLS Grid
  • 2018-08-06 Sold (MLS) $138,500 MIBOR as Distributed by MLS Grid
  • 2018-07-09 Pending MIBOR as Distributed by MLS Grid
  • 2018-07-05 Listed $138,500 MIBOR as Distributed by MLS Grid
  • 2016-02-29 Sold (MLS) $119,000 MIBOR as Distributed by MLS Grid
  • 2016-01-16 Pending MIBOR as Distributed by MLS Grid
  • 2015-10-30 Relisted MIBOR as Distributed by MLS Grid
  • 2015-10-30 Price Changed $119,000 MIBOR as Distributed by MLS Grid
  • 2015-10-21 Pending MIBOR as Distributed by MLS Grid
  • 2015-10-19 Listed $114,000 MIBOR as Distributed by MLS Grid

Property tax history

+7.8%/yr

Latest (2025): $1,940 · -7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…