CashFlowRE
Sign in Sign up
114 Stark Dr
C- Composite 52.58
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 +17.5/30.0
  • Appreciation +10.0/10.0
  • DSCR +5.5/10.0
  • Schools +5.0/10.0
  • 1% rule +3.7/10.0
  • Livability +3.1/5.0
  • ARV discount +2.8/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$230,000

114 Stark Dr · Borden, IN 47106
3 bd · 2.0 ba · 1,080 sqft · SingleFamily public records · 22 Days on market
Built 1999 9,600 sqft lot Est $208k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming ranch style home offers three bedrooms and two full bathrooms. The covered front porch is perfect for sipping your morning coffee while enjoying the view of the Borden Scenic hills and welcomes you into the home, offering a warm and inviting entrance. Once inside, you'll immediately notice the open concept layout, perfect for entertaining guests or simply enjoying the company of loved ones. The updated interior is flooded with natural light, making it feel bright and airy. The fenced-in yard is ideal for those with children or pets, providing a safe and secure space for them to play. Additionally, the yard offers privacy, making it a peaceful and quiet oasis to enjoy. Overall, this is a fantastic option for those looking for a move-in ready property that combines both style and functionality. Don't miss your chance to make this beautiful home your own. Sq ft & rm sz approx.

Key facts

  • Backyard patio
  • One level living
  • Quiet neighborhood

Tags

ONE LEVEL LIVINGFULLY FENCED BACKYARDBACKYARD PATIOQUIET NEIGHBORHOODDESIRABLE BORDEN SCHOOLS

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Residential property
  • Construction: Brick, vinyl siding, and frame construction; Slab foundation
  • Exterior features: Fenced yard; Landscaped yard; Patio

Interior

  • Kitchen: Eat-in kitchen; Dishwasher; Oven; Range
  • Bedrooms: Two bedrooms on the first floor
  • Bathrooms: Two full bathrooms on the first floor
  • Interior features: Ceiling fans; Eat-in kitchen; Primary bedroom with bath; Main level primary bedroom; Open floor plan
  • Laundry & utility: Main-level laundry room with extra storage

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 $176 ($2k/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 $201k (12.6% below list).
  • Recommended offer: $201k (12.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#507 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
  • Market conditions: 26 active listings in the ZIP; 911 units permitted in Clark County in 2024 (133 in 5+ unit buildings).

Forward outlook

  • In year one you build about $25k of equity ($2k loan paydown + $23k appreciation (10.0% local appreciation)).
  • Clark County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $64k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($227k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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 $180k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 8→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $201,084 (12.6% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
7.21%
Cash-on-cash
3.28%
DSCR
1.15
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$208,440
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
117 Stark Dr 0.04mi 3/2.0 1,108 (+3%) 0mo $215,000 $194 94
111 Vine Ct 0.05mi 3/2.0 1,054 (-2%) 7mo $203,500 $193 88
118 Stark Dr 0.03mi 3/2.0 1,080 (0%) 16mo $184,900 $171 86
236 Brewer Dr 0.19mi 3/2.0 1,148 (+6%) 0mo $225,000 $196 80
203 Borden Ridge Dr 0.13mi 3/2.0 1,215 (+12%) 12mo $235,000 $193 63
112 Mckinley Dr 0.35mi 4/1.0 (+1) 1,242 (+15%) 7mo $204,000 $164 44
633 W Water St 0.72mi 3/1.0 1,200 (+11%) 8mo $240,000 $200 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.6%
Equity multiple
3.12×
Total profit
$136,400
Equity at exit
$207,202
10-year hold
IRR
23.3%
Equity multiple
7.10×
Total profit
$392,701
Equity at exit
$446,839

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 47106

Home prices YoY
6.7%
Active inventory
26
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,011 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$111 /mo · $1,326/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$422
Net cashflow
$176

Break-even live

Break-even rent $1,788
Max offer price $230,000
Occupancy floor 86%

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.

Listing history 6 events

  1. 2026-05-11
    price $230,000
  2. 2026-05-05
    listed $235,000 Active
  3. 2023-05-24
    soldstatus $180,000 Closed 906-char remark
    Show marketing remark (906 chars)

    This charming ranch style home offers three bedrooms and two full bathrooms. The covered front porch is perfect for sipping your morning coffee while enjoying the view of the Borden Scenic hills and welcomes you into the home, offering a warm and inviting entrance. Once inside, you'll immediately notice the open concept layout, perfect for entertaining guests or simply enjoying the company of loved ones. The updated interior is flooded with natural light, making it feel bright and airy. The fenced-in yard is ideal for those with children or pets, providing a safe and secure space for them to play. Additionally, the yard offers privacy, making it a peaceful and quiet oasis to enjoy. Overall, this is a fantastic option for those looking for a move-in ready property that combines both style and functionality. Don't miss your chance to make this beautiful home your own. Sq ft & rm sz approx.

  4. 2023-05-05
    status Pending 906-char remark
    Show marketing remark (906 chars)

    This charming ranch style home offers three bedrooms and two full bathrooms. The covered front porch is perfect for sipping your morning coffee while enjoying the view of the Borden Scenic hills and welcomes you into the home, offering a warm and inviting entrance. Once inside, you'll immediately notice the open concept layout, perfect for entertaining guests or simply enjoying the company of loved ones. The updated interior is flooded with natural light, making it feel bright and airy. The fenced-in yard is ideal for those with children or pets, providing a safe and secure space for them to play. Additionally, the yard offers privacy, making it a peaceful and quiet oasis to enjoy. Overall, this is a fantastic option for those looking for a move-in ready property that combines both style and functionality. Don't miss your chance to make this beautiful home your own. Sq ft & rm sz approx.

  5. 2023-05-04
    listed $185,000 Active 906-char remark
    Show marketing remark (906 chars)

    This charming ranch style home offers three bedrooms and two full bathrooms. The covered front porch is perfect for sipping your morning coffee while enjoying the view of the Borden Scenic hills and welcomes you into the home, offering a warm and inviting entrance. Once inside, you'll immediately notice the open concept layout, perfect for entertaining guests or simply enjoying the company of loved ones. The updated interior is flooded with natural light, making it feel bright and airy. The fenced-in yard is ideal for those with children or pets, providing a safe and secure space for them to play. Additionally, the yard offers privacy, making it a peaceful and quiet oasis to enjoy. Overall, this is a fantastic option for those looking for a move-in ready property that combines both style and functionality. Don't miss your chance to make this beautiful home your own. Sq ft & rm sz approx.

  6. 2011-05-24
    soldstatus $95,000

ⓘ 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
$1,326 · $111/mo
Projected year-2 tax
$1,641 · $137/mo
Expected delta
+$314/yr (+$26/mo · 23.7%)

ⓘ 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 8 d/yr ≥104°F today · 21 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 · 1 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
$24,130
− Mortgage interest
−$12,884
− Property taxes
−$1,326
− Insurance
−$1,150
− Repairs & maintenance
−$1,930
− Management
−$1,930
− Depreciation
−$6,691
Taxable loss
−$1,781
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$428
After-tax cash flow
$2,540/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)

No district data.

Livability — Borden

Score
61/100
State rank
#507
US rank
#17982

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment D+ Housing A+ Health & safety F User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Borden, IN
Population (ZIP)
4,583

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 (95%)
Race & ethnicity
White 95% Two or more races 2%
Common ancestry
Lithuanian 2% Serbian 2% Italian 2%
Foreign-born
0%

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
▲ 21.50%
Current HPI
344.4
Rent YoY
Metro
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+142.1% since first listed
6 events — show timeline
  • 2026-05-11 Price Changed $230,000 SIRA
  • 2026-05-05 Listed $235,000 SIRA
  • 2023-05-24 Sold (MLS) $180,000 SIRA
  • 2023-05-05 Pending SIRA
  • 2023-05-04 Listed $185,000 SIRA
  • 2011-05-24 Sold (Public Records) $95,000 Public Records

Property tax history

-4.4%/yr

Latest (2024): $1,326 · +14.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…