2 bd · 1.5 ba ·
990 sqft ·
Built 2022
· SingleFamily
· Active
· 157 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,164/mo
Mortgage (P&I)
−$863
Tax + insurance
−$329
HOA
−$0
Vac / Maint / Mgmt
−$244
Net cashflow
$-272/mo
Annual
$-3,267/yr
Cap rate
4.31%
Cash-on-cash
-7.09%
DSCR
0.68
1% rule
0.71%
Cash to close
$46,060
Investor read
This is a 2-bed/1.5-bath single-family listed at $164k. Condition is rated good.
At list price, monthly cash flow is $-272 ($-3k/yr) — negative.
To cash-flow at today's rent, offer at most $116k (29.2% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $116k (29.2% below list).
It's been on market 157 days — a 12% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $116k (29.2% below list) — sets the bar for cash-flow.
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.
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+.
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.
Zoned schools: Parkview Middle School (math 22% / reading 34%, grade F, #226 of 330 statewide, top 69%, 713 students, 63% FRL); Jeffersonville High School (math 17% / reading 52%, grade F, #270 of 369 statewide, top 77%, 2,130 students, 58% FRL).
Market conditions: Rents flat; 910 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 55d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% of comp listings sitting > 30 days — soft ceiling on asking rent; 911 units permitted in Clark County in 2024 (133 in 5+ unit buildings).
Clark County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
2 sale attempts; this cycle's ask has dropped $27k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Questions for listing agent
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?
It's been on market 157 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-9KQH2F8T2FTB2H
· Data 5 h agocashflowre.app · 2026-05-29