CashFlowRE
Sign in Sign up
1968 Branchside Ct
D Composite 43.89
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 +12.5/15.0
  • Cash flow +11.9/30.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • DSCR +3.5/10.0
  • Rent growth +3.2/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$265,000

1968 Branchside Ct · Greenfield, IN 46140
3 bd · 2.0 ba · 2,260 sqft · SingleFamily public records · 10 Days on market
Built 2006 10,454 sqft lot Est $298k · 11% under $17/mo HOA · 1% of rent

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

Listing remarks

3 Bedroom 2 Bath House in Indigo Springs on great lot, quit cul-de-sac. located close to interstate, stores , Great Greenfield Schools.

Key facts

  • Great lot
  • Quiet cul-de-sac
  • Stores

Tags

GREAT LOTQUIET CUL-DE-SACCLOSE TO INTERSTATESTORESGREAT GREENFIELD SCHOOLS

Property features AI

Finance

  • HOA & community: Mandatory HOA with annual fee of $200

Exterior

  • Parking: Attached garage (1 car, approximately 380 sq ft)
  • Utilities: Community sewer; Private water
  • Home design: Single-family residence; Two levels
  • Construction: Wood siding exterior; Concrete perimeter foundation
  • Exterior features: Located on a cul-de-sac; Lot under 1/4 acre (approximately 0.24 acres)

Interior

  • Kitchen: Dishwasher; Microwave; Electric oven; Refrigerator
  • Bedrooms: Three upper-level bedrooms; Primary bedroom with walk-in closet
  • Bathrooms: Two full bathrooms; Primary bathroom with double sinks and full tub
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Great room (20x15); Living room (16x16); Open kitchen (16x17); Main-level laundry (6x9); Three additional upper rooms (one 18x16, others include 12x10 and 10x17)
  • Laundry & utility: Main-level laundry; Electric water heater

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 $265k.

Deal economics

  • At list price, monthly cash flow is $-70 ($-836/yr) — negative.
  • To cash-flow at today's rent, offer at most $253k (4.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $202k (23.7% below list).
  • Recommended offer: $202k (23.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 4.7% in Greenfield — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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); 483 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 13d 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 $8k 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 10 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $202,286 (23.7% 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. 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
0.76%
Cap rate
5.98%
Cash-on-cash
-1.13%
DSCR
0.95
GRM
10.9

CMA / ARV

ARV (on-the-fly)
$298,320
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
782 Runnymede Ct 0.29mi 3/2.5 2,354 (+4%) 3mo $276,000 $117 75
2202 Silver Spoon Dr 0.32mi 4/2.5 (+1) 2,390 (+6%) 3mo $289,000 $121 66
2249 Silver Spoon Dr 0.41mi 4/3.0 (+1) 2,319 (+3%) 5mo $315,000 $136 63
535 Mozart Dr 0.32mi 4/2.5 (+1) 2,430 (+8%) 3mo $306,000 $126 63
890 Indigo Dr 0.41mi 3/2.5 2,450 (+8%) 4mo $287,000 $117 62
800 Gondola Run 0.38mi 3/2.5 2,144 (-5%) 13mo $275,000 $128 61
781 Prospector Dr 0.57mi 4/3.0 (+1) 2,278 (+1%) 6mo $300,000 $132 58
2253 Jaybird Dr 0.52mi 3/2.5 2,390 (+6%) 10mo $285,000 $119 56
2260 Sante Fe Dr 0.69mi 4/2.5 (+1) 2,390 (+6%) 0mo $335,000 $140 51
2209 Foxfire Ct 0.39mi 4/2.5 (+1) 2,512 (+11%) 12mo $338,000 $135 46
1297 Morningside Dr 0.69mi 3/2.5 2,106 (-7%) 13mo $444,900 $211 44
491 Tracewood Bnd 0.59mi 4/2.5 (+1) 2,463 (+9%) 12mo $340,000 $138 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
-18.3%
Equity multiple
0.36×
Total profit
$-47,690
Equity at exit
$39,512
10-year hold
IRR
-10.9%
Equity multiple
0.35×
Total profit
$-48,521
Equity at exit
$22,912

Cash invested: $74,200 (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
483
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$2,023 medium interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$151 /mo · $1,807/yr
Insurance
$110
HOA
$17
Vacancy / Maint / Mgmt
$425
Net cashflow
$-70

Break-even live

Break-even rent $2,111
Max offer price $252,700
Occupancy floor 98%

Sensitivity live

Price -10% $80 -5% $5 +0% $-70 +5% $-145 +10% $-220
Rent -10% $-229 -5% $-150 +0% $-70 +5% $10 +10% $90
Rate -1.0pp $64 -0.5pp $-2 base $-70 +0.5pp $-138 +1.0pp $-208

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
$66,250
Closing costs
$7,950
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
859 Runnymede Dr Greenfield, IN 3.0 2.5 2125 $2,000 $0.94 0d 1 0.34mi
1904 Breakwater Dr Greenfield, IN 3.0 2.5 1997 $1,810 $0.91 22d 1 0.53mi
975 Geronimo Dr Greenfield, IN 4.0 2.0 2051 $2,295 $1.12 13d 1 0.74mi

HOA detail

Monthly dues
$17 · $204/yr

Listing history 8 events

  1. 2026-06-22
    days on market $265,000 Active 10 DOM
  2. 2026-06-21
    days on market $265,000 Active 9 DOM
  3. 2026-06-18
    days on market $265,000 Active 6 DOM
  4. 2026-06-17
    days on market $265,000 Active 5 DOM
  5. 2026-06-16
    days on market $265,000 Active 4 DOM
  6. 2026-06-15
    days on market $265,000 Active 3 DOM
  7. 2026-06-13
    remarks 135-char remark
  8. 2026-06-13
    listed $265,000 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
$1,807 · $151/mo
Projected year-2 tax
$2,030 · $169/mo
Expected delta
+$223/yr (+$19/mo · 12.3%)

ⓘ 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 · 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
$24,274
− Mortgage interest
−$14,844
− Property taxes
−$1,807
− Insurance
−$1,325
− Repairs & maintenance
−$1,942
− Management
−$1,942
− HOA
−$204
− Depreciation
−$7,709
Taxable loss
−$5,499
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,320
After-tax cash flow
$484/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

1 event — show timeline
  • 2026-06-12 Listed $265,000 MIBOR as Distributed by MLS Grid

Property tax history

+5.2%/yr

Latest (2025): $1,807 · -6.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…