CashFlowRE
Sign in Sign up
2615 Shelby St
C- Composite 53.46
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 +17.2/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.3/10.0
  • DSCR +5.4/10.0
  • Rent growth +3.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$140,000

2615 Shelby St · Indianapolis city (balance), IN 46203
3 bd · 1.0 ba · 1,738 sqft · SingleFamily public records · 174 Days on market
Built 2006 4,879 sqft lot $81/sqft · 9% below area Est $229k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming 2-bedroom, 1-bath home just seconds away from Garfield Park, local dining, and shopping. A truly prime location that offers both convenience and community. As you step inside, you're greeted by a beautiful open staircase, LVP flooring throughout, and large windows that fill the home with natural light from every angle. The inviting layout flows into a spacious dining area featuring two ornate built-in shelving units with stunning original woodwork-an elegant nod to the home's classic character. The kitchen offers a clean, updated feel with stainless steel appliances, white cabinetry, and plenty of space for cooking and everyday living. Outside, enjoy a fully fenced backyard with access to a 1-car garage, perfect for parking, hobbies, or additional storage. With its blend of charm, updates, and an unbeatable location, this Garfield Park gem is ready to welcome its next owner. Schedule your showing today! Seller willing to buy down rate with preferred lender.

Key facts

  • Open staircase
  • Original woodwork
  • Prime location

Tags

PRIME LOCATIONOPEN STAIRCASEBUILT-IN SHELVING UNITSORIGINAL WOODWORKSTAINLESS STEEL APPLIANCESFULLY FENCED BACKYARD

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 $140k.

Deal economics

  • At list price, monthly cash flow is $99 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.1% vs local median 4.4% in Indianapolis city (balance) — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Indianapolis Public Schools (urban): math 14% / reading 20% proficiency, ranked #286 of 301 in IN (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.9%/yr); 493 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,906 units permitted in Marion County in 2024 (621 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Marion County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 174 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 6y ago; this cycle's ask has dropped $39k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price.
Recommended offer $123,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 174 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.13%
Cap rate
7.14%
Cash-on-cash
3.04%
DSCR
1.14
GRM
7.3

CMA / ARV

ARV (median comp)
$229,092
List price
$140,000
Delta
-38.89%
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
2658 Allen Ave 0.30mi 2/1.0 (-1) 1,696 (-2%) 0mo $210,000 $124 77
1015 E Bradbury Ave 0.33mi 2/1.5 (-1) 1,896 (+9%) 2mo $289,000 $152 61
1616 Walker Ave 0.48mi 3/2.0 1,862 (+7%) 3mo $185,000 $99 59
1629 Hoefgen St 0.45mi 3/2.0 1,904 (+10%) 0mo $160,000 $84 59
1513 Finley Ave 0.36mi 3/2.0 1,522 (-12%) 1mo $66,000 $43 58
1601 Hoefgen St 0.40mi 2/1.0 (-1) 1,920 (+10%) 3mo $124,900 $65 56
1015 Cameron St 0.34mi 3/2.0 1,970 (+13%) 2mo $275,000 $140 56
2125 S Garfield Dr 0.67mi 3/2.5 1,820 (+5%) 0mo $285,000 $157 55
2145 Singleton St 0.73mi 3/1.0 1,869 (+8%) 1mo $152,000 $81 52
324 E Southern Ave 0.60mi 2/2.0 (-1) 1,632 (-6%) 2mo $199,900 $122 51
2653 S Randolph St 0.74mi 2/1.0 (-1) 1,824 (+5%) 5mo $92,000 $50 48
1525 Bacon St 0.69mi 4/2.0 (+1) 1,596 (-8%) 4mo $101,500 $64 42

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
-11.6%
Equity multiple
0.58×
Total profit
$-16,421
Equity at exit
$20,874
10-year hold
IRR
-2.4%
Equity multiple
0.84×
Total profit
$-6,382
Equity at exit
$12,105

Cash invested: $39,200 (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 46203

Home prices YoY
-26.7%
Rents YoY
2.9%
Active inventory
493
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,589 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$364 /mo · $4,362/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$334
Net cashflow
$99

Break-even live

Break-even rent $1,463
Max offer price $140,000
Occupancy floor 89%

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
$35,000
Closing costs
$4,200
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1628 Cruft St Indianapolis, IN 3.0 2.0 1992 $1,495 $0.75 43d 1 0.40mi
1546 E Bradbury Ave Indianapolis, IN 2.0 1.5 2066 $1,500 $0.73 43d 1 0.45mi
1011 E Raymond St Indianapolis, IN 2.0 2.0 1100 $1,350 $1.23 23d 1 0.52mi
1528 E Tabor St Indianapolis, IN 3.0 1.5 2200 $1,550 $0.70 14d 1 0.56mi
2806 Dietz St Indianapolis, IN 4.0 1.5 1200 $1,345 $1.12 23d 1 0.60mi
2770 South East St Unit 302 Indianapolis, IN 3.0 2.0 1158 $1,015 $0.88 2d 1 0.61mi
2770 S East St Apt 103 Indianapolis, IN 3.0 2.0 1190 $1,045 $0.88 14d 1 0.61mi
2760 S East St Indianapolis, IN 2.0–3.0 2.0 1072 $1,045 $0.97 3d 3 0.63mi
1621 Knox St Indianapolis, IN 4.0 2.0 1411 $930 $0.66 4d 1 0.69mi
2020 Boyd Ave Indianapolis, IN 3.0 1.5 1160 $1,450 $1.25 23d 1 0.70mi
2018 Boyd Ave Indianapolis, IN 3.0 1.5 1160 $1,350 $1.16 43d 1 0.70mi
2109 Singleton St Indianapolis, IN 3.0 2.0 1340 $2,100 $1.57 7d 1 0.79mi
3311 Linden St Indianapolis, IN 3.0 1.0 1056 $1,150 $1.09 43d 1 0.82mi
1861 Barth Ave Unit 1861 Indianapolis, IN 2.0 1.0 1300 $1,600 $1.23 23d 1 0.85mi
3319 Olive St Indianapolis, IN 3.0 2.0 1588 $1,450 $0.91 23d 1 0.86mi
3334 Laurel St Indianapolis, IN 3.0 1.0 1068 $1,200 $1.12 20d 1 0.88mi
1258 E Naomi St Indianapolis, IN 3.0 2.0 1608 $1,450 $0.90 7d 1 0.89mi
110 Pennsylvania Ct Indianapolis, IN 3.0 2.0 1202 $1,700 $1.41 4d 1 0.90mi
620 E Beecher St Indianapolis, IN 3.0 2.0 1072 $1,639 $1.53 19d 1 0.93mi
1835 Applegate St Indianapolis, IN 4.0 3.0 2024 $2,300 $1.14 43d 1 0.96mi
1833 Orleans St Unit 1 Indianapolis, IN 3.0 1.0 1260 $1,350 $1.07 43d 1 0.98mi
1742 Thaddeus St Unit 1742-A Indianapolis, IN 3.0 2.0 1350 $1,600 $1.19 13d 1 0.99mi
438 E Beecher St Indianapolis, IN 3.0 2.5 1500 $1,450 $0.97 23d 1 1.00mi
1830 Orleans St Indianapolis, IN 3.0 2.5 1586 $1,995 $1.26 43d 1 1.00mi
1729 Thaddeus St Unit 1729-B Indianapolis, IN 3.0 2.0 1350 $1,600 $1.19 13d 1 1.02mi
2283 Union St Indianapolis, IN 3.0 2.0 1824 $1,820 $1.00 23d 1 1.04mi
1641 Iowa St Indianapolis, IN 3.0 3.0 1938 $1,900 $0.98 23d 1 1.06mi
3216 Brill Rd Indianapolis, IN 3.0 2.0 1628 $1,646 $1.01 23d 1 1.10mi
3219 Keystone Lakes Way Indianapolis, IN 4.0 2.0 1986 $1,861 $0.94 23d 1 1.10mi
1602 Quill St Unit B Indianapolis, IN 3.0 2.0 1250 $1,650 $1.32 14d 1 1.18mi
1602 Quill St Unit B Indianapolis, IN 3.0 2.0 1250 $1,750 $1.40 43d 1 1.18mi
835 Weghorst St Unit 837 Indianapolis, IN 3.0 1.5 1500 $1,399 $0.93 23d 1 1.18mi
1543 S State Ave Indianapolis, IN 2.0 1.0 1086 $1,100 $1.01 7d 1 1.21mi
224 Iowa St Indianapolis, IN 3.0 1.0 1254 $1,450 $1.16 23d 1 1.21mi
1514 Ringgold Ave Indianapolis, IN 3.0 1.0 1064 $1,295 $1.22 43d 1 1.23mi
1619 S Randolph St Indianapolis, IN 3.0 1.0 2016 $1,195 $0.59 23d 1 1.26mi
752 Cottage Ave Indianapolis, IN 3.0 2.0 1548 $1,750 $1.13 14d 1 1.28mi
728 Cottage Ave Indianapolis, IN 3.0 2.5 1831 $2,550 $1.39 23d 1 1.29mi
1713 S Delaware St Indianapolis, IN 2.0 2.0 1785 $1,700 $0.95 43d 1 1.29mi
1439 South East St Indianapolis, IN 2.0 2.0 1114 $1,425 $1.28 20d 1 1.30mi

Listing history 21 events

  1. 2026-05-05
    price $140,000 996-char remark
    Show marketing remark (996 chars)

    Welcome to this charming 2-bedroom, 1-bath home just seconds away from Garfield Park, local dining, and shopping. A truly prime location that offers both convenience and community. As you step inside, you're greeted by a beautiful open staircase, LVP flooring throughout, and large windows that fill the home with natural light from every angle. The inviting layout flows into a spacious dining area featuring two ornate built-in shelving units with stunning original woodwork-an elegant nod to the home's classic character. The kitchen offers a clean, updated feel with stainless steel appliances, white cabinetry, and plenty of space for cooking and everyday living. Outside, enjoy a fully fenced backyard with access to a 1-car garage, perfect for parking, hobbies, or additional storage. With its blend of charm, updates, and an unbeatable location, this Garfield Park gem is ready to welcome its next owner. Schedule your showing today! Seller willing to buy down rate with preferred lender.

  2. 2026-04-17
    price $149,900 996-char remark
    Show marketing remark (996 chars)

    Welcome to this charming 2-bedroom, 1-bath home just seconds away from Garfield Park, local dining, and shopping. A truly prime location that offers both convenience and community. As you step inside, you're greeted by a beautiful open staircase, LVP flooring throughout, and large windows that fill the home with natural light from every angle. The inviting layout flows into a spacious dining area featuring two ornate built-in shelving units with stunning original woodwork-an elegant nod to the home's classic character. The kitchen offers a clean, updated feel with stainless steel appliances, white cabinetry, and plenty of space for cooking and everyday living. Outside, enjoy a fully fenced backyard with access to a 1-car garage, perfect for parking, hobbies, or additional storage. With its blend of charm, updates, and an unbeatable location, this Garfield Park gem is ready to welcome its next owner. Schedule your showing today! Seller willing to buy down rate with preferred lender.

  3. 2026-03-23
    price $154,900 996-char remark
    Show marketing remark (996 chars)

    Welcome to this charming 2-bedroom, 1-bath home just seconds away from Garfield Park, local dining, and shopping. A truly prime location that offers both convenience and community. As you step inside, you're greeted by a beautiful open staircase, LVP flooring throughout, and large windows that fill the home with natural light from every angle. The inviting layout flows into a spacious dining area featuring two ornate built-in shelving units with stunning original woodwork-an elegant nod to the home's classic character. The kitchen offers a clean, updated feel with stainless steel appliances, white cabinetry, and plenty of space for cooking and everyday living. Outside, enjoy a fully fenced backyard with access to a 1-car garage, perfect for parking, hobbies, or additional storage. With its blend of charm, updates, and an unbeatable location, this Garfield Park gem is ready to welcome its next owner. Schedule your showing today! Seller willing to buy down rate with preferred lender.

  4. 2026-03-10
    price $159,900 996-char remark
    Show marketing remark (996 chars)

    Welcome to this charming 2-bedroom, 1-bath home just seconds away from Garfield Park, local dining, and shopping. A truly prime location that offers both convenience and community. As you step inside, you're greeted by a beautiful open staircase, LVP flooring throughout, and large windows that fill the home with natural light from every angle. The inviting layout flows into a spacious dining area featuring two ornate built-in shelving units with stunning original woodwork-an elegant nod to the home's classic character. The kitchen offers a clean, updated feel with stainless steel appliances, white cabinetry, and plenty of space for cooking and everyday living. Outside, enjoy a fully fenced backyard with access to a 1-car garage, perfect for parking, hobbies, or additional storage. With its blend of charm, updates, and an unbeatable location, this Garfield Park gem is ready to welcome its next owner. Schedule your showing today! Seller willing to buy down rate with preferred lender.

  5. 2026-02-24
    price $160,000 996-char remark
    Show marketing remark (996 chars)

    Welcome to this charming 2-bedroom, 1-bath home just seconds away from Garfield Park, local dining, and shopping. A truly prime location that offers both convenience and community. As you step inside, you're greeted by a beautiful open staircase, LVP flooring throughout, and large windows that fill the home with natural light from every angle. The inviting layout flows into a spacious dining area featuring two ornate built-in shelving units with stunning original woodwork-an elegant nod to the home's classic character. The kitchen offers a clean, updated feel with stainless steel appliances, white cabinetry, and plenty of space for cooking and everyday living. Outside, enjoy a fully fenced backyard with access to a 1-car garage, perfect for parking, hobbies, or additional storage. With its blend of charm, updates, and an unbeatable location, this Garfield Park gem is ready to welcome its next owner. Schedule your showing today! Seller willing to buy down rate with preferred lender.

  6. 2026-01-16
    price $169,900 996-char remark
    Show marketing remark (996 chars)

    Welcome to this charming 2-bedroom, 1-bath home just seconds away from Garfield Park, local dining, and shopping. A truly prime location that offers both convenience and community. As you step inside, you're greeted by a beautiful open staircase, LVP flooring throughout, and large windows that fill the home with natural light from every angle. The inviting layout flows into a spacious dining area featuring two ornate built-in shelving units with stunning original woodwork-an elegant nod to the home's classic character. The kitchen offers a clean, updated feel with stainless steel appliances, white cabinetry, and plenty of space for cooking and everyday living. Outside, enjoy a fully fenced backyard with access to a 1-car garage, perfect for parking, hobbies, or additional storage. With its blend of charm, updates, and an unbeatable location, this Garfield Park gem is ready to welcome its next owner. Schedule your showing today! Seller willing to buy down rate with preferred lender.

  7. 2026-01-05
    price $174,900 996-char remark
    Show marketing remark (996 chars)

    Welcome to this charming 2-bedroom, 1-bath home just seconds away from Garfield Park, local dining, and shopping. A truly prime location that offers both convenience and community. As you step inside, you're greeted by a beautiful open staircase, LVP flooring throughout, and large windows that fill the home with natural light from every angle. The inviting layout flows into a spacious dining area featuring two ornate built-in shelving units with stunning original woodwork-an elegant nod to the home's classic character. The kitchen offers a clean, updated feel with stainless steel appliances, white cabinetry, and plenty of space for cooking and everyday living. Outside, enjoy a fully fenced backyard with access to a 1-car garage, perfect for parking, hobbies, or additional storage. With its blend of charm, updates, and an unbeatable location, this Garfield Park gem is ready to welcome its next owner. Schedule your showing today! Seller willing to buy down rate with preferred lender.

  8. 2025-12-04
    status Active 996-char remark
    Show marketing remark (996 chars)

    Welcome to this charming 2-bedroom, 1-bath home just seconds away from Garfield Park, local dining, and shopping. A truly prime location that offers both convenience and community. As you step inside, you're greeted by a beautiful open staircase, LVP flooring throughout, and large windows that fill the home with natural light from every angle. The inviting layout flows into a spacious dining area featuring two ornate built-in shelving units with stunning original woodwork-an elegant nod to the home's classic character. The kitchen offers a clean, updated feel with stainless steel appliances, white cabinetry, and plenty of space for cooking and everyday living. Outside, enjoy a fully fenced backyard with access to a 1-car garage, perfect for parking, hobbies, or additional storage. With its blend of charm, updates, and an unbeatable location, this Garfield Park gem is ready to welcome its next owner. Schedule your showing today! Seller willing to buy down rate with preferred lender.

  9. 2025-12-04
    listed $179,000 Active 996-char remark
    Show marketing remark (996 chars)

    Welcome to this charming 2-bedroom, 1-bath home just seconds away from Garfield Park, local dining, and shopping. A truly prime location that offers both convenience and community. As you step inside, you're greeted by a beautiful open staircase, LVP flooring throughout, and large windows that fill the home with natural light from every angle. The inviting layout flows into a spacious dining area featuring two ornate built-in shelving units with stunning original woodwork-an elegant nod to the home's classic character. The kitchen offers a clean, updated feel with stainless steel appliances, white cabinetry, and plenty of space for cooking and everyday living. Outside, enjoy a fully fenced backyard with access to a 1-car garage, perfect for parking, hobbies, or additional storage. With its blend of charm, updates, and an unbeatable location, this Garfield Park gem is ready to welcome its next owner. Schedule your showing today! Seller willing to buy down rate with preferred lender.

  10. 2025-12-04
    price $179,000 996-char remark
    Show marketing remark (996 chars)

    Welcome to this charming 2-bedroom, 1-bath home just seconds away from Garfield Park, local dining, and shopping. A truly prime location that offers both convenience and community. As you step inside, you're greeted by a beautiful open staircase, LVP flooring throughout, and large windows that fill the home with natural light from every angle. The inviting layout flows into a spacious dining area featuring two ornate built-in shelving units with stunning original woodwork-an elegant nod to the home's classic character. The kitchen offers a clean, updated feel with stainless steel appliances, white cabinetry, and plenty of space for cooking and everyday living. Outside, enjoy a fully fenced backyard with access to a 1-car garage, perfect for parking, hobbies, or additional storage. With its blend of charm, updates, and an unbeatable location, this Garfield Park gem is ready to welcome its next owner. Schedule your showing today! Seller willing to buy down rate with preferred lender.

  11. 2025-11-26
    historical $1,400
  12. 2025-11-21
    historical
  13. 2025-10-17
    listed $1,400
  14. 2025-08-19
    listed $190,000 Active
  15. 2021-04-16
    soldstatus $147,000
  16. 2021-02-26
    listed $147,000
  17. 2020-11-04
    historical
  18. 2020-10-12
    status Pending
  19. 2020-10-09
    status Active
  20. 2020-09-28
    status Pending
  21. 2020-09-24
    listed $89,900 Active

ⓘ 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
$4,362 · $364/mo
Projected year-2 tax
$4,362 · $364/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 ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$19,067
− Mortgage interest
−$7,842
− Property taxes
−$4,362
− Insurance
−$700
− Repairs & maintenance
−$1,525
− Management
−$1,525
− Depreciation
−$4,073
Taxable loss
−$961
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$231
After-tax cash flow
$1,421/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
Indianapolis Public Schools
NCES district ID
1804770
Math proficiency
14% ▼ -7.00%
Reading proficiency
20% ▼ -3.00%
Median HH income
$32,034
Composite
13.69/100
National rank
#9499
State rank
#286 of 301 in IN

Livability — Indianapolis city (balance)

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Indianapolis city (balance), IN
County
Marion County · 998,460 people
City population
881,119
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
37,758
Household income
$57,393
Rent vs Own
42.2% rent · 57.8% own
Severe rent burden
1499.0

Population outlook (Marion County) Hauer SSP2

Today (2025)
1,025,572 people
By 2030
1,065,727 · +3.9%
By 2040
1,141,577 · +11.3%
By 2050
1,208,920 · +17.9%
By 2075
1,367,288 · +33.3%
By 2100
1,438,201 · +40.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 14% Black 12% Two or more races 8% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 12% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
8% · Canada
Languages at home
88% English-only · Spanish 10% Other Indo-European 1%

Political lean MEDSL · Marion

2024 margin
Strong D (+27.7) · D 63.0% · R 35.3% · Other 1.7%
2008→2024 swing
-0.7pp no change · 2008: 28.4pp · 2024: 27.7pp
All cycles
2024: D+27.7 2020: D+29.1 2016: D+22.8 2012: D+22.2 2008: D+28.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -127.37%
Current HPI
349.579
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

+55.7% since first listed
21 events — show timeline
  • 2026-05-05 Price Changed $140,000 MIBOR as Distributed by MLS Grid
  • 2026-04-17 Price Changed $149,900 MIBOR as Distributed by MLS Grid
  • 2026-03-23 Price Changed $154,900 MIBOR as Distributed by MLS Grid
  • 2026-03-10 Price Changed $159,900 MIBOR as Distributed by MLS Grid
  • 2026-02-24 Price Changed $160,000 MIBOR as Distributed by MLS Grid
  • 2026-01-16 Price Changed $169,900 MIBOR as Distributed by MLS Grid
  • 2026-01-05 Price Changed $174,900 MIBOR as Distributed by MLS Grid
  • 2025-12-04 Relisted MIBOR as Distributed by MLS Grid
  • 2025-12-04 Price Changed $179,000 MIBOR as Distributed by MLS Grid
  • 2025-12-04 Listed $179,000 MIBOR as Distributed by MLS Grid
  • 2025-11-26 Rental Removed $1,400 APPFOLIO
  • 2025-11-21 Listing Removed MIBOR as Distributed by MLS Grid
  • 2025-10-17 Listed for Rent $1,400 APPFOLIO
  • 2025-08-19 Listed $190,000 MIBOR as Distributed by MLS Grid
  • 2021-04-16 Sold (MLS) $147,000 MIBOR as Distributed by MLS Grid
  • 2021-02-26 Listed $147,000 MIBOR as Distributed by MLS Grid
  • 2020-11-04 Listing Removed MIBOR as Distributed by MLS Grid
  • 2020-10-12 Pending MIBOR as Distributed by MLS Grid
  • 2020-10-09 Relisted MIBOR as Distributed by MLS Grid
  • 2020-09-28 Pending MIBOR as Distributed by MLS Grid
  • 2020-09-24 Listed $89,900 MIBOR as Distributed by MLS Grid

Property tax history

+17.0%/yr

Latest (2025): $4,362 · +12.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…