CashFlowRE
Sign in Sign up
806 Sharon Dr
C- Composite 51.84
Why this score? — see what drove the C- 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 +16.6/30.0
  • ARV discount +14.4/15.0
  • DSCR +5.1/10.0
  • Livability +4.2/5.0
  • 1% rule +3.7/10.0
  • Schools +2.7/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$165,000

806 Sharon Dr · Jeffersonville, IN 47130
3 bd · 1.0 ba · 1,164 sqft · SingleFamily public records · 49 Days on market
Built 1950 6,098 sqft lot $142/sqft · 15% below area Est $195k · 15% under ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to this charming 4-bedroom, 1-bath home located at 806 Sharon Drive in Jeffersonville. Proudly owned by the same family for over 60 years, this well-loved property offers timeless character, solid construction, and endless potential for its next chapter. Home is being sold as-is.

Key facts

  • 6,098 sq ft lot
  • Built 1950
  • Listed 49 days

Property features AI

Finance

  • Financial info: Annual tax amount reported

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Shingle roof
  • Construction: Slab foundation; Above-grade finished area reported
  • Exterior features: Residential lot (approx. 0.14 acre); Resale condition

Interior

  • Kitchen: Kitchen on main level (approx. 8.4 x 11.10); Oven, Range, Refrigerator
  • Bedrooms: Four first-floor bedrooms (approx. 10.9 x 8.11; 13.7 x 11.5; 9.2 x 11.10; 12.4 x 11.11)
  • Flooring: Linoleum flooring in bedrooms and kitchen
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Six total rooms
  • Laundry & utility: Main-level laundry closet with Washer and Dryer

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 $165k.

Deal economics

  • At list price, monthly cash flow is $99 ($1k/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 $144k (13.0% below list).
  • Recommended offer: $144k (13.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 3.5% in Jeffersonville — 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 83/100 on livability (#8 in IN, #843 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: schools C-.
  • Greater Clark County Schools (suburban): math 26% / reading 37% proficiency, ranked #224 of 301 in IN (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 425 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 911 units permitted in Clark County in 2024 (133 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 $5k of value loss. Plan a longer hold.
  • Clark County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($160k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $143,526 (13.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
0.87%
Cap rate
7.01%
Cash-on-cash
2.57%
DSCR
1.11
GRM
9.6

CMA / ARV

ARV (median comp)
$194,938
List price
$165,000
Delta
-15.36%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9 Louise St 0.04mi 2/2.0 (-1) 1,206 (+4%) 0mo $210,000 $174 83
1006 Morris Ave 0.27mi 3/1.0 1,134 (-3%) 3mo $199,000 $175 81
1706 Herby Dr 0.22mi 3/1.0 1,091 (-6%) 0mo $190,000 $174 79
1009 Morris Ave 0.28mi 3/1.0 1,091 (-6%) 2mo $185,000 $170 75
1414 E 9th St 0.44mi 3/1.5 1,144 (-2%) 1mo $110,000 $96 74
1400 Frederick Ave 0.54mi 3/2.0 1,158 (-0%) 2mo $224,900 $194 68
789 Rose Ave 0.45mi 2/2.0 (-1) 1,212 (+4%) 2mo $223,000 $184 61
828 Marigold Dr 0.56mi 3/2.0 1,115 (-4%) 3mo $211,000 $189 60
1424 E 8th St 0.46mi 3/1.0 1,292 (+11%) 2mo $77,000 $60 59
808 Cherry Dr 0.63mi 3/1.0 1,042 (-10%) 2mo $205,000 $197 52
1943 Cheryl Dr 0.67mi 3/1.0 1,000 (-14%) 1mo $202,000 $202 45
1808 Wesley Ct 0.58mi 2/2.0 (-1) 1,300 (+12%) 2mo $220,000 $169 43

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 · 0.58% rent growth · sell at horizon

5-year hold
IRR
-14.8%
Equity multiple
0.48×
Total profit
$-23,898
Equity at exit
$24,602
10-year hold
IRR
-10.4%
Equity multiple
0.43×
Total profit
$-26,220
Equity at exit
$14,266

Cash invested: $46,200 (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 47130

Rents YoY
0.6%
Active inventory
425
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,435 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$101 /mo · $1,212/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$99

Break-even live

Break-even rent $1,310
Max offer price $165,000
Occupancy floor 88%

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
$41,250
Closing costs
$4,950
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
725 Goyne Dr Jeffersonville, IN 3.0 1.0 925 $1,600 $1.73 11d 1 0.25mi
1514 Elliott Ave Jeffersonville, IN 2.0 1.0 800 $1,500 $1.88 23d 1 0.29mi
1008 Sharon Dr Jeffersonville, IN 3.0 1.0 1000 $1,200 $1.20 43d 1 0.31mi
1512 E 10th St Jeffersonville, IN 1.0–2.0 1.0 720 $949 $1.32 3d 1 0.33mi
1919 Viking Dr Jeffersonville, IN 2.0 1.5 932 $1,065 $1.14 3d 2 0.61mi
1448 Plank Rd Jeffersonville, IN 2.0 1.0 832 $1,250 $1.50 43d 1 0.61mi
1115 E 8th St Jeffersonville, IN 2.0 1.0 984 $1,360 $1.38 43d 1 0.73mi
1229 Cedarview Dr Jeffersonville, IN 3.0 1.0 1100 $1,595 $1.45 14d 1 0.99mi
805 Penn St Jeffersonville, IN 2.0 1.0 896 $1,200 $1.34 23d 1 0.99mi
2067 Aster Dr Jeffersonville, IN 3.0 2.0 1200 $1,900 $1.58 43d 1 1.07mi
729 E Court Ave Jeffersonville, IN 2.0 1.5 1088 $1,350 $1.24 43d 1 1.07mi
917 Mechanic St Jeffersonville, IN 2.0–3.0 1.0–2.0 1012 $950 $0.94 43d 2 1.13mi
531 E Chestnut St Jeffersonville, IN 2.0 2.0 1250 $1,700 $1.36 43d 1 1.31mi
2125 E 10th St Jeffersonville, IN 1.0–2.0 1.0 725 $1,470 $2.03 17d 4 1.41mi
2727 Middle Rd Jeffersonville, IN 1.0–2.0 1.0–1.5 850 $977 $1.15 1d 13 1.41mi
1029 Thomas V Bryant Dr Jeffersonville, IN 3.0 2.0 1216 $1,800 $1.48 23d 1 1.47mi

Listing history 16 events

  1. 2026-06-18
    days on market $165,000 Active 49 DOM
  2. 2026-06-17
    days on market $165,000 Active 48 DOM
  3. 2026-06-16
    days on market $165,000 Active 47 DOM
  4. 2026-06-15
    days on market $165,000 Active 46 DOM
  5. 2026-06-13
    days on market $165,000 Active 44 DOM
  6. 2026-06-13
    days on market $165,000 Active 43 DOM
  7. 2026-06-10
    days on market $165,000 Active 41 DOM
  8. 2026-06-09
    days on market $165,000 Active 40 DOM
  9. 2026-06-08
    days on market $165,000 Active 39 DOM
  10. 2026-06-07
    days on market $165,000 Active 38 DOM
  11. 2026-06-03
    days on market $165,000 Active 34 DOM
  12. 2026-06-02
    days on market $165,000 Active 33 DOM
  13. 2026-06-02
    price $165,000 Active 32 DOM
  14. 2026-06-01
    days on market $173,500 Active 32 DOM
  15. 2026-05-31
    days on market $173,500 Active 31 DOM
  16. 2026-04-30
    listed $173,500 Active 293-char remark

ⓘ 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
$1,212 · $101/mo
Projected year-2 tax
$1,307 · $109/mo
Expected delta
+$95/yr (+$8/mo · 7.9%)

ⓘ 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 5/10 Major 7 d/yr ≥104°F today · 20 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 · 4 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
$17,223
− Mortgage interest
−$9,243
− Property taxes
−$1,212
− Insurance
−$825
− Repairs & maintenance
−$1,378
− Management
−$1,378
− Depreciation
−$4,800
Taxable loss
−$1,612
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$387
After-tax cash flow
$1,573/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
Greater Clark County Schools
NCES district ID
1803940
Math proficiency
26% ▼ -15.00%
Reading proficiency
37% ▼ -13.00%
Median HH income
$47,838
Composite
27.2/100
National rank
#7020
State rank
#224 of 301 in IN

Livability — Jeffersonville

Score
83/100
State rank
#8
US rank
#843

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jeffersonville, IN
County
Clark County · 108,879 people
City population
50,514
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
50,514
Household income
$70,290
Rent vs Own
28.5% rent · 71.5% own
Severe rent burden
1088.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
126,401 people
By 2030
131,455 · +4.0%
By 2040
140,471 · +11.1%
By 2050
147,677 · +16.8%
By 2075
161,702 · +27.9%
By 2100
164,078 · +29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 12% Two or more races 8% Hispanic / Latino 6% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Slovak 3% Lithuanian 2% Romanian 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Clark

2024 margin
Strong R (+20.4) · D 38.9% · R 59.3% · Other 1.8%
2008→2024 swing
-13.3pp toward R · 2008: -7.1pp · 2024: -20.4pp
All cycles
2024: R+20.4 2020: R+18.3 2016: R+22.0 2012: R+9.9 2008: R+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -149.13%
Current HPI
218.1985
Rent YoY
▲ 0.58%
Metro
Louisville/Jefferson County, KY-IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

-4.9% since first listed
2 events — show timeline
  • 2026-06-01 Price Changed $165,000 SIRA
  • 2026-04-30 Listed $173,500 SIRA

Property tax history

+34.6%/yr

Latest (2024): $1,212 · +34.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…