CashFlowRE
Sign in Sign up
38 Fountain Lake Dr
C Composite 58.25
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 +22.1/30.0
  • ARV discount +11.0/15.0
  • DSCR +7.1/10.0
  • 1% rule +4.8/10.0
  • 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

$179,900

38 Fountain Lake Dr · Greenfield, IN 46140
3 bd · 2.0 ba · 1,456 sqft · Manufactured public records · 3 Days on market
Built 1994 0.26 ac lot Est $195k · 8% under $25/mo HOA · 1% of rent

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

Listing remarks MLS

Totally updated and move-in ready. 3 Bedroom, 2 Bath fully fenced in Backyard. 40x16 bumper to bumper garage with plenty of workspace. Above ground pool.

Key facts

  • Covered porch
  • Covered breezeway
  • Attached garage

Tags

SPLIT FLOOR PLANCOVERED BREEZEWAYATTACHED GARAGEFENCED BACKYARDCOVERED PORCHOPEN FIELD

Property features AI

Finance

  • Other: Property is residential (manufactured) with mandatory fee ownership type; GPS-friendly directions
  • HOA & community: HOA with a $25 monthly fee; HOA covers entrance/common area maintenance, snow removal, and sewer

Exterior

  • Parking: Attached garage with keyless entry (2-car, approximately 640 sq ft)
  • Security: Security system; Smoke detectors; Carbon monoxide detectors
  • Utilities: Private water source; Community sewer; Cable available; Water connected; Sump pump
  • Home design: Manufactured home; One level
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Covered patio/breeze way; Mini barn; Full yard fencing; Mature trees; Street lights

Interior

  • Kitchen: Dishwasher; Microwave; Electric oven; Range hood; Electric water heater; Water softener (owned)
  • Bedrooms: 3 bedrooms on the main level; Primary bedroom with walk-in closet
  • Flooring: Luxury vinyl plank flooring in kitchen and dining areas
  • Bathrooms: 2 full bathrooms on the main level; Primary bath with full shower stall and double sinks
  • Heating & cooling: Heat pump heating; Electric heating; Heat pump cooling
  • Interior features: Vaulted ceilings; Eat-in kitchen; Pantry; Smart thermostat; Wood-burning fireplace (1)
  • Laundry & utility: Main-level laundry

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 manufactured listed at $180k.

Deal economics

  • At list price, monthly cash flow is $288 ($3k/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 $176k (2.3% below list).
  • Recommended offer: $176k (2.3% below list) — sets the bar for 1% rule.
  • Cap rate 8.2% 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; 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 $1k of loan paydown is wiped out by about $5k 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

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 25y 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 $127k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $175,771 (2.3% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.98%
Cap rate
8.22%
Cash-on-cash
6.86%
DSCR
1.31
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$195,104
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14 Fountain Lake Dr 0.11mi 3/2.0 1,344 (-8%) 12mo $180,000 $134 72
93 Fountain Lake Dr 0.24mi 3/2.0 1,344 (-8%) 14mo $170,000 $126 64

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
-5.9%
Equity multiple
0.78×
Total profit
$-11,071
Equity at exit
$26,824
10-year hold
IRR
3.5%
Equity multiple
1.26×
Total profit
$12,876
Equity at exit
$15,554

Cash invested: $50,372 (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
8.5×

Monthly cashflow live

Estimated rent
$1,758 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$57 /mo · $685/yr
Insurance
$75
HOA
$25
Vacancy / Maint / Mgmt
$369
Net cashflow
$288

Break-even live

Break-even rent $1,393
Max offer price $179,900
Occupancy floor 79%

Sensitivity live

Price -10% $390 -5% $339 +0% $288 +5% $237 +10% $186
Rent -10% $149 -5% $219 +0% $288 +5% $358 +10% $427
Rate -1.0pp $379 -0.5pp $334 base $288 +0.5pp $242 +1.0pp $194

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
$44,975
Closing costs
$5,397
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.

HOA detail

Monthly dues
$25 · $300/yr
Likely covers
pool

Listing history 14 events

  1. 2026-05-15
    status Pending
  2. 2026-05-12
    listed $179,900 Active
  3. 2020-04-10
    soldstatus $127,000 Sold 153-char remark
    Show marketing remark (153 chars)

    Totally updated and move-in ready. 3 Bedroom, 2 Bath fully fenced in Backyard. 40x16 bumper to bumper garage with plenty of workspace. Above ground pool.

  4. 2020-03-02
    status Pending 153-char remark
    Show marketing remark (153 chars)

    Totally updated and move-in ready. 3 Bedroom, 2 Bath fully fenced in Backyard. 40x16 bumper to bumper garage with plenty of workspace. Above ground pool.

  5. 2020-02-28
    listed $125,000 Active 153-char remark
    Show marketing remark (153 chars)

    Totally updated and move-in ready. 3 Bedroom, 2 Bath fully fenced in Backyard. 40x16 bumper to bumper garage with plenty of workspace. Above ground pool.

  6. 2013-06-25
    historical 336-char remark
    Show marketing remark (336 chars)

    With a little TLC this home will be move in ready, Offers fantastic floorplan, Great room with fireplace, dream kitchen with soo many cabinets and counterspace, master bedroom with walk in closet. Enclosed front porch plus breezeway from utility room to garage. Community access to lake for fishing, golf course nearby. Immed possession

  7. 2013-06-21
    soldstatus $21,000 336-char remark
    Show marketing remark (336 chars)

    With a little TLC this home will be move in ready, Offers fantastic floorplan, Great room with fireplace, dream kitchen with soo many cabinets and counterspace, master bedroom with walk in closet. Enclosed front porch plus breezeway from utility room to garage. Community access to lake for fishing, golf course nearby. Immed possession

  8. 2013-02-28
    listed $21,000 336-char remark
    Show marketing remark (336 chars)

    With a little TLC this home will be move in ready, Offers fantastic floorplan, Great room with fireplace, dream kitchen with soo many cabinets and counterspace, master bedroom with walk in closet. Enclosed front porch plus breezeway from utility room to garage. Community access to lake for fishing, golf course nearby. Immed possession

  9. 2009-02-02
    soldstatus $22,470
  10. 2007-05-31
    soldstatus $81,900
  11. 2002-08-13
    listed $81,900
  12. 2001-03-01
    soldstatus $70,900
  13. 2001-02-28
    soldstatus $72,900
  14. 2001-01-29
    listed $72,900

ⓘ 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
$685 · $57/mo
Projected year-2 tax
$1,107 · $92/mo
Expected delta
+$422/yr (+$35/mo · 61.7%)

ⓘ 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 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
$21,093
− Mortgage interest
−$10,077
− Property taxes
−$685
− Insurance
−$900
− Repairs & maintenance
−$1,687
− Management
−$1,687
− HOA
−$300
− Depreciation
−$5,233
Taxable income
$523
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$126
After-tax cash flow
$3,332/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

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

+146.8% since first listed
14 events — show timeline
  • 2026-05-15 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-12 Listed $179,900 MIBOR as Distributed by MLS Grid
  • 2020-04-10 Sold (MLS) $127,000 MIBOR as Distributed by MLS Grid
  • 2020-03-02 Pending MIBOR as Distributed by MLS Grid
  • 2020-02-28 Listed $125,000 MIBOR as Distributed by MLS Grid
  • 2013-06-25 Listing Removed MIBOR as Distributed by MLS Grid
  • 2013-06-21 Sold (MLS) $21,000 MIBOR as Distributed by MLS Grid
  • 2013-02-28 Listed $21,000 MIBOR as Distributed by MLS Grid
  • 2009-02-02 Sold (Public Records) $22,470 Public Records
  • 2007-05-31 Sold (MLS) $81,900 MIBOR as Distributed by MLS Grid
  • 2002-08-13 Listed $81,900 MIBOR as Distributed by MLS Grid
  • 2001-03-01 Sold (Public Records) $70,900 Public Records
  • 2001-02-28 Sold (MLS) $72,900 MIBOR as Distributed by MLS Grid
  • 2001-01-29 Listed $72,900 MIBOR as Distributed by MLS Grid

Property tax history

+6.7%/yr

Latest (2025): $685 · -6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…