CashFlowRE
Sign in Sign up
802 Park Rd
B+ Composite 77.25
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

802 Park Rd · Greensburg, IN 47240
3 bd · 1.0 ba · 1,884 sqft · SingleFamily public records · 254 Days on market
Built 1868 8,712 sqft lot $72/sqft · 40% below area Est $225k · 40% under ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fixer upper single-family residence nestled in Decatur County, offering a unique opportunity to own a piece of history. Step inside to find 1884 square feet of living area thoughtfully arranged across two stories, creating distinct spaces for both relaxation and rejuvenation. Imagine the possibilities within the three bedrooms, each offering a private retreat to unwind and recharge at the end of the day. The residence features one full bathroom. Over extended two car garage with workshop. This property sits on a generous 8712 square feet lot, providing ample space for outdoor enjoyment and recreation. Built in 1868, this historic home offers a chance to own a unique piece of Greensburg's past.

Key facts

  • Generous lot
  • Full bathroom
  • Historic home

Tags

SINGLE FAMILY RESIDENCETWO STORIESFULL BATHROOMGENEROUS LOTHISTORIC HOME

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 $135k.

Deal economics

  • At list price, monthly cash flow is $2k ($26k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $135k).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.
  • Cap rate 25.4% vs local median 5.9% in Greensburg — 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 69/100 on livability (#200 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment C-, schools D+, amenities F.
  • Greensburg Community Schools (town): math 38% / reading 51% proficiency, ranked #102 of 301 in IN (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 155 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 66 units permitted in Decatur County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Decatur County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 254 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1868 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 254 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1868 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
2.96%
Cap rate
25.42%
Cash-on-cash
68.30%
DSCR
4.04
GRM
2.8

CMA / ARV

ARV (median comp)
$224,520
List price
$135,000
Delta
-39.87%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1015 S Creek Dr W 0.16mi 3/2.0 1,642 (-13%) 1mo $256,000 $156 66
327 W Bryant St 0.35mi 3/1.0 1,709 (-9%) 7mo $200,000 $117 63
713 S Ireland St 0.30mi 3/1.0 2,128 (+13%) 8mo $164,000 $77 57
726 S Jordan Dr 0.71mi 3/2.0 1,935 (+3%) 2mo $355,000 $183 57
621 W Washington St 0.56mi 4/2.0 (+1) 1,764 (-6%) 9mo $284,900 $162 47
431 W Main St W 0.54mi 3/2.0 1,821 (-3%) 23mo $199,900 $110 46
724 S Kieran Dr 0.66mi 3/2.0 1,968 (+4%) 21mo $389,000 $198 40
327 N Anderson St 0.74mi 2/1.0 (-1) 1,818 (-4%) 21mo $107,500 $59 38
336 S Franklin St 0.71mi 3/1.0 1,666 (-12%) 15mo $72,000 $43 36
662 S County Road 150 W 0.74mi 4/2.0 (+1) 2,088 (+11%) 6mo $318,500 $153 34
338 W North St 0.74mi 4/3.0 (+1) 1,791 (-5%) 21mo $155,000 $87 27

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
67.7%
Equity multiple
4.05×
Total profit
$115,256
Equity at exit
$20,129
10-year hold
IRR
71.9%
Equity multiple
8.33×
Total profit
$277,232
Equity at exit
$11,672

Cash invested: $37,800 (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 47240

Home prices YoY
-25.0%
Active inventory
155
Price-to-rent
2.8×

Monthly cashflow live

Estimated rent
$3,995 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$240 /mo · $2,885/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$839
Net cashflow
$2,151

Break-even live

Break-even rent $1,272
Max offer price $135,000
Occupancy floor 41%

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
$33,750
Closing costs
$4,050
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1011 N Anderson St Greensburg, IN 3.0 2.5 1620 $3,995 $2.47 11d 1 1.22mi

Listing history 17 events

  1. 2026-06-18
    days on market $135,000 Active 254 DOM
  2. 2026-06-17
    days on market $135,000 Active 253 DOM
  3. 2026-06-16
    days on market $135,000 Active 252 DOM
  4. 2026-06-15
    days on market $135,000 Active 251 DOM
  5. 2026-06-13
    days on market $135,000 Active 249 DOM
  6. 2026-06-12
    days on market $135,000 Active 248 DOM
  7. 2026-06-09
    days on market $135,000 Active 245 DOM
  8. 2026-06-08
    days on market $135,000 Active 244 DOM
  9. 2026-06-07
    days on market $135,000 Active 243 DOM
  10. 2026-06-05
    days on market $135,000 Active 241 DOM
  11. 2026-06-04
    days on market $135,000 Active 239 DOM
  12. 2026-06-02
    days on market $135,000 Active 238 DOM
  13. 2026-06-01
    days on market $135,000 Active 237 DOM
  14. 2026-05-31
    days on market $135,000 Active 236 DOM
  15. 2026-05-31
    days on market $135,000 Active 235 DOM
  16. 2026-03-12
    price $135,000 703-char remark
    Show marketing remark (703 chars)

    Fixer upper single-family residence nestled in Decatur County, offering a unique opportunity to own a piece of history. Step inside to find 1884 square feet of living area thoughtfully arranged across two stories, creating distinct spaces for both relaxation and rejuvenation. Imagine the possibilities within the three bedrooms, each offering a private retreat to unwind and recharge at the end of the day. The residence features one full bathroom. Over extended two car garage with workshop. This property sits on a generous 8712 square feet lot, providing ample space for outdoor enjoyment and recreation. Built in 1868, this historic home offers a chance to own a unique piece of Greensburg's past.

  17. 2025-10-07
    listed $145,000 Active 703-char remark
    Show marketing remark (703 chars)

    Fixer upper single-family residence nestled in Decatur County, offering a unique opportunity to own a piece of history. Step inside to find 1884 square feet of living area thoughtfully arranged across two stories, creating distinct spaces for both relaxation and rejuvenation. Imagine the possibilities within the three bedrooms, each offering a private retreat to unwind and recharge at the end of the day. The residence features one full bathroom. Over extended two car garage with workshop. This property sits on a generous 8712 square feet lot, providing ample space for outdoor enjoyment and recreation. Built in 1868, this historic home offers a chance to own a unique piece of Greensburg's past.

ⓘ 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
$2,885 · $240/mo
Projected year-2 tax
$2,885 · $240/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 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
$47,940
− Mortgage interest
−$7,562
− Property taxes
−$2,885
− Insurance
−$675
− Repairs & maintenance
−$3,835
− Management
−$3,835
− Depreciation
−$3,927
Taxable income
$25,221
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,053
After-tax cash flow
$19,765/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
Greensburg Community Schools
NCES district ID
1804080
Math proficiency
38% ▼ -7.00%
Reading proficiency
51% ▼ -2.00%
Median HH income
$47,723
Composite
37.96/100
National rank
#4301
State rank
#102 of 301 in IN

Livability — Greensburg

Score
69/100
State rank
#200
US rank
#8922

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greensburg, IN
Population (ZIP)
21,514

Population outlook (Decatur County) Hauer SSP2

Today (2025)
27,709 people
By 2030
28,278 · +2.1%
By 2040
29,195 · +5.4%
By 2050
29,512 · +6.5%
By 2075
29,835 · +7.7%
By 2100
27,192 · -1.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Slovak 2% Serbian 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Decatur

2024 margin
Solid R (+58.5) · D 19.9% · R 78.4% · Other 1.8%
2008→2024 swing
-34.1pp toward R · 2008: -24.4pp · 2024: -58.5pp
All cycles
2024: R+58.5 2020: R+58.1 2016: R+57.4 2012: R+40.5 2008: R+24.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.13%
Current HPI
210.3591
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

-6.9% since first listed
2 events — show timeline
  • 2026-03-12 Price Changed $135,000 MIBOR as Distributed by MLS Grid
  • 2025-10-07 Listed $145,000 MIBOR as Distributed by MLS Grid

Property tax history

+5.6%/yr

Latest (2023): $2,885 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…