CashFlowRE
Sign in Sign up
1647 Sweetwater Ln
D- Composite 35.18
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 +12.7/30.0
  • Schools +4.0/10.0
  • DSCR +3.8/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • 1% rule +2.7/10.0
  • ARV discount +2.6/15.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$232,500

1647 Sweetwater Ln · Greenfield, IN 46140
3 bd · 2.0 ba · 1,110 sqft · SingleFamily public records · 16 Days on market
Built 2001 7,187 sqft lot Est $210k · 11% over $15/mo HOA · 1% of rent

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

Listing remarks MLS

Charming 3-Bedroom Ranch in Sweetwater Farms of Greenfield! Welcome to this well-maintained single-family ranch offering nearly 1,200 sq. ft. of comfortable living space. A spacious foyer sets the tone as you enter, leading to an eat-in kitchen with bright white cabinetry, solid-surface countertops, and ample prep space-all overlooking the living room that leads to the back yard area. The living room features stylish LVP flooring and a ceiling fan, creating a welcoming spot to relax or entertain. The primary suite includes a walk-in closet, neutral paint, LVP flooring, and an ensuite bath with a full tub/shower combo. Two additional bedrooms and a second full bath provide flexibility for family, guests, or a home office. Additional highlights include a dedicated laundry room, a two-car attached garage, and a backyard ready for your personal touch-perfect for outdoor gatherings or gardening. Located in desirable Sweetwater Farms, this home combines comfort, convenience, and value. Schedule a showing today to experience all it has to offer!

Key facts

  • 7,187 sq ft lot
  • 2 garage spots
  • Built 2001

Property features AI

Finance

  • HOA & community: Homeowners association with a $15 monthly fee

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Municipal sewer connected; 200+ amp electrical service; Electricity, natural gas, and water connected; Solid waste service available
  • Home design: Single family residence; One level
  • Construction: Vinyl siding; Slab foundation
  • Exterior features: No fence; Less than 1/4 acre lot

Interior

  • Kitchen: Electric oven; Micro hood; Dishwasher; Garbage disposal; Refrigerator
  • Bedrooms: Three bedrooms on the main level; Primary bedroom with walk-in closet
  • Bathrooms: Two full bathrooms; Primary bathroom with tub and shower
  • Heating & cooling: Natural gas heating (high efficiency, 90%+ AFUE); Central air conditioning
  • Interior features: Walk-in closet(s)
  • Laundry & utility: Main-level laundry room; Washer; Dryer; Gas 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 $232k.

Deal economics

  • At list price, monthly cash flow is $-26 ($-318/yr) — negative.
  • To cash-flow at today's rent, offer at most $228k (2.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $179k (22.8% below list).
  • Recommended offer: $179k (22.8% 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: 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; 8 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

  • It's been on market 16 days — a 2% lower offer ($229k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 5y 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.
Recommended offer $179,491 (22.8% 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
0.77%
Cap rate
6.16%
Cash-on-cash
-0.49%
DSCR
0.98
GRM
10.8

CMA / ARV

ARV (on-the-fly)
$209,790
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1616 Sweetwater Ln 0.04mi 3/2.0 1,110 (0%) 1mo $235,000 $212 98
1647 Sweetwater Ln 0.00mi 3/2.0 1,110 (0%) 6mo $229,900 $207 95
319 Brookstone Dr 0.09mi 3/2.0 1,110 (0%) 2mo $237,500 $214 94
1625 Willowview Ln 0.06mi 3/2.0 1,236 (+11%) 5mo $215,000 $174 74
1214 E Third St 0.45mi 3/1.0 1,080 (-3%) 0mo $125,000 $116 70
1525 Carlton Dr 0.13mi 3/2.0 1,250 (+13%) 4mo $215,000 $172 70
1629 Carlton Dr 0.11mi 3/2.0 1,250 (+13%) 9mo $235,900 $189 66
765 Indigo Ct 0.38mi 3/2.0 1,224 (+10%) 3mo $224,000 $183 62
587 Gondola Run 0.55mi 3/2.0 1,236 (+11%) 1mo $254,400 $206 55
2024 Bailey Cir 0.47mi 3/2.0 1,264 (+14%) 1mo $239,000 $189 54
1912 Breakwater Dr 0.64mi 3/2.0 1,195 (+8%) 9mo $229,500 $192 50
1083 E South St 0.68mi 3/1.0 1,008 (-9%) 1mo $95,000 $94 48

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
-17.3%
Equity multiple
0.39×
Total profit
$-39,652
Equity at exit
$34,667
10-year hold
IRR
-9.5%
Equity multiple
0.42×
Total profit
$-37,883
Equity at exit
$20,102

Cash invested: $65,100 (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
10.8×

Monthly cashflow live

Estimated rent
$1,795 high interval (Pro) →
Mortgage (P&I)
$1,219
Tax from tax record
$113 /mo · $1,360/yr
Insurance
$97
HOA
$15
Vacancy / Maint / Mgmt
$377
Net cashflow
$-26

Break-even live

Break-even rent $1,828
Max offer price $227,819
Occupancy floor 96%

Sensitivity live

Price -10% $105 -5% $39 +0% $-26 +5% $-92 +10% $-158
Rent -10% $-168 -5% $-97 +0% $-26 +5% $44 +10% $115
Rate -1.0pp $91 -0.5pp $33 base $-26 +0.5pp $-87 +1.0pp $-148

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
$58,125
Closing costs
$6,975
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
210 Flagstone Dr Greenfield, IN 1.0–3.0 1.0–2.5 1084 $2,254 $2.08 3d 17 0.35mi
1027 E Fourth St Greenfield, IN 3.0 2.0 1430 $1,700 $1.19 25d 1 0.57mi
685 Gondola Run Greenfield, IN 3.0 2.0 1058 $1,750 $1.65 3d 1 0.59mi
1014 E Seventh St Greenfield, IN 3.0 1.0 1192 $1,400 $1.17 5d 1 0.60mi
917 E McKenzie Rd Greenfield, IN 1.0–2.0 1.0–1.5 918 $1,199 $1.31 3d 4 0.86mi
432 Baldwin St Greenfield, IN 2.0 1.0 788 $1,425 $1.81 25d 1 0.96mi
550 Wood St Greenfield, IN 2.0 1.0 1162 $1,200 $1.03 5d 1 1.08mi
220 Walker St Greenfield, IN 3.0 1.0 1101 $1,400 $1.27 5d 1 1.24mi

HOA detail

Monthly dues
$15 · $180/yr
Likely covers
water

Listing history 11 events

  1. 2026-06-21
    days on market $232,500 Active 16 DOM
  2. 2026-06-18
    days on market $232,500 Active 13 DOM
  3. 2026-06-17
    days on market $232,500 Active 12 DOM
  4. 2026-06-16
    days on market $232,500 Active 11 DOM
  5. 2026-06-15
    days on market $232,500 Active 10 DOM
  6. 2026-06-13
    days on market $232,500 Active 8 DOM
  7. 2026-06-13
    pricedays on market $232,500 Active 7 DOM
  8. 2026-06-09
    days on market $234,900 Active 4 DOM
  9. 2026-06-08
    days on market $234,900 Active 3 DOM
  10. 2026-06-07
    remarks 699-char remark
  11. 2026-06-07
    listed $234,900 Active 2 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
$1,360 · $113/mo
Projected year-2 tax
$1,668 · $139/mo
Expected delta
+$308/yr (+$26/mo · 22.6%)

ⓘ 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
$21,539
− Mortgage interest
−$13,024
− Property taxes
−$1,360
− Insurance
−$1,162
− Repairs & maintenance
−$1,723
− Management
−$1,723
− HOA
−$180
− Depreciation
−$6,764
Taxable loss
−$4,397
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,055
After-tax cash flow
$737/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

+38.3% since first listed
15 events — show timeline
  • 2026-06-05 Listed $234,900 MIBOR as Distributed by MLS Grid
  • 2025-12-12 Sold (MLS) $229,900 MIBOR as Distributed by MLS Grid
  • 2025-10-02 Pending MIBOR as Distributed by MLS Grid
  • 2025-09-30 Listed $229,900 MIBOR as Distributed by MLS Grid
  • 2025-09-27 Rental Removed $1,600 TENANTTURNER2
  • 2025-08-26 Price Changed $1,600 TENANTTURNER2
  • 2025-06-21 Listed for Rent $1,650 TENANTTURNER2
  • 2022-02-19 Price Changed $1,450 RENT.
  • 2021-12-01 Sold (MLS) $180,000 MIBOR as Distributed by MLS Grid
  • 2021-12-01 Sold (MLS) $180,000 RRELMS
  • 2021-12-01 Sold (MLS) $180,000 IRMLS
  • 2021-10-14 Pending MIBOR as Distributed by MLS Grid
  • 2021-10-11 Listed $169,900 MIBOR as Distributed by MLS Grid
  • 2021-10-11 Listed $169,900 RRELMS
  • 2021-10-11 Listed $169,900 IRMLS

Property tax history

+7.5%/yr

Latest (2025): $1,360 · -75.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…