CashFlowRE
Sign in Sign up
1083 E South St
B Composite 70.87
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,900

1083 E South St · Greenfield, IN 46140
3 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 7 Days on market
Built 1950 0.33 ac lot

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

Listing remarks MLS

Bank owned ranch home being sold 'as-is'. You must submit proof of funds or pre-approval letter, copy of earnest money check and signed bank addendums w/ your offer. Sided home needing much repair. Home may have some mold on the interior. (G-cou)

Key facts

  • Spacious lot
  • Updated bathroom
  • 0.33 acre lot

Tags

SPACIOUS LOTUPDATED BATHROOMUPDATED ELECTRICAL PANELNEAR PENNSY TRAIL ACCESSNEAR HAWK'S TAIL GOLF COURSENEAR DOWNTOWN GREENFIELD

Property features AI

Finance

  • Other: Approximately 0.33-acre lot

Exterior

  • Utilities: Public water; Municipal sewer connected; No solid waste service listed
  • Home design: Single-family residence; One level
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Glass-enclosed patio/porch; No fence

Interior

  • Kitchen: Kitchen (21x8)
  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Attic access

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 $90k.

Deal economics

  • At list price, monthly cash flow is $821 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Cap rate 17.3% vs local median 4.4% 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+, schools B; 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.
  • Market conditions: Rents rising (+2.9%/yr); 481 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 5d 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 $622 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 23y 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 $30k; list at $90k implies a 201% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,900

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.94%
Cap rate
17.25%
Cash-on-cash
39.14%
DSCR
2.74
GRM
4.3

CMA / ARV

ARV (on-the-fly)
$198,576
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1083 E South St 0.00mi 3/1.0 1,008 (0%) 1mo $95,000 $94 99
1214 E Third St 0.31mi 3/1.0 1,080 (+7%) 0mo $125,000 $116 74
310 Cherry St 0.29mi 3/1.0 936 (-7%) 5mo $150,000 $160 70
319 Brookstone Dr 0.59mi 3/2.0 1,110 (+10%) 2mo $237,500 $214 50
131 Howard St 0.40mi 2/1.0 (-1) 864 (-14%) 3mo $162,000 $188 50
1652 Sweetwater Ln 0.71mi 2/2.0 (-1) 1,022 (+1%) 10mo $200,000 $196 47
1616 Sweetwater Ln 0.68mi 3/2.0 1,110 (+10%) 1mo $235,000 $212 47
115 N Spring St 0.67mi 2/1.0 (-1) 950 (-6%) 13mo $187,000 $197 43
1647 Sweetwater Ln 0.68mi 3/2.0 1,110 (+10%) 6mo $229,900 $207 42
1696 Carlton Dr 0.67mi 3/2.0 1,110 (+10%) 13mo $236,000 $213 37
1683 Sweetwater Ln 0.71mi 3/2.0 1,110 (+10%) 13mo $232,000 $209 35
604 Wood St 0.73mi 2/1.0 (-1) 1,116 (+11%) 12mo $209,000 $187 33

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
35.2%
Equity multiple
2.49×
Total profit
$37,498
Equity at exit
$13,404
10-year hold
IRR
41.9%
Equity multiple
4.94×
Total profit
$99,064
Equity at exit
$7,773

Cash invested: $25,172 (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
4.3×

Monthly cashflow live

Estimated rent
$1,741 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$46 /mo · $546/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$821

Break-even live

Break-even rent $702
Max offer price $89,900
Occupancy floor 48%

Sensitivity live

Price -10% $872 -5% $846 +0% $821 +5% $796 +10% $770
Rent -10% $683 -5% $752 +0% $821 +5% $890 +10% $959
Rate -1.0pp $866 -0.5pp $844 base $821 +0.5pp $798 +1.0pp $774

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
$22,475
Closing costs
$2,697
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1027 E Fourth St Greenfield, IN 3.0 2.0 1430 $1,700 $1.19 24d 1 0.31mi
210 Flagstone Dr Greenfield, IN 1.0–3.0 1.0–2.5 1084 $2,254 $2.08 2d 17 0.33mi
1014 E Seventh St Greenfield, IN 3.0 1.0 1192 $1,400 $1.17 5d 1 0.52mi
432 Baldwin St Greenfield, IN 2.0 1.0 788 $1,425 $1.81 24d 1 0.55mi
550 Wood St Greenfield, IN 2.0 1.0 1162 $1,200 $1.03 4d 1 0.70mi
220 Walker St Greenfield, IN 3.0 1.0 1101 $1,400 $1.27 5d 1 0.83mi
917 E McKenzie Rd Greenfield, IN 1.0–2.0 1.0–1.5 918 $1,199 $1.31 2d 4 0.99mi
685 Gondola Run Greenfield, IN 3.0 2.0 1058 $1,750 $1.65 2d 1 1.26mi
713 Cattail Dr Greenfield, IN 3.0 2.0 1498 $2,045 $1.37 3d 1 1.34mi
821 W 7th St Greenfield, IN 2.0 2.0 1234 $1,700 $1.38 24d 1 1.44mi

Listing history 4 events

  1. 2026-05-19
    status Pending
  2. 2026-05-11
    listed $89,900 Active
  3. 2003-07-29
    soldstatus $29,900 248-char remark
    Show marketing remark (248 chars)

    Bank owned ranch home being sold 'as-is'. You must submit proof of funds or pre-approval letter, copy of earnest money check and signed bank addendums w/ your offer. Sided home needing much repair. Home may have some mold on the interior. (G-cou)

  4. 2003-07-12
    listed $29,900 248-char remark
    Show marketing remark (248 chars)

    Bank owned ranch home being sold 'as-is'. You must submit proof of funds or pre-approval letter, copy of earnest money check and signed bank addendums w/ your offer. Sided home needing much repair. Home may have some mold on the interior. (G-cou)

ⓘ 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
$546 · $46/mo
Projected year-2 tax
$655 · $55/mo
Expected delta
+$109/yr (+$9/mo · 19.9%)

ⓘ 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 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
$20,893
− Mortgage interest
−$5,036
− Property taxes
−$546
− Insurance
−$450
− Repairs & maintenance
−$1,671
− Management
−$1,671
− Depreciation
−$2,615
Taxable income
$8,903
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,137
After-tax cash flow
$7,715/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

+200.7% since first listed
4 events — show timeline
  • 2026-05-19 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-11 Listed $89,900 MIBOR as Distributed by MLS Grid
  • 2003-07-29 Sold (MLS) $29,900 MIBOR as Distributed by MLS Grid
  • 2003-07-12 Listed $29,900 MIBOR as Distributed by MLS Grid

Property tax history

+10.6%/yr

Latest (2025): $546 · -5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…