CashFlowRE
Sign in Sign up
3921 N 200 W
C Composite 57.08
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 +23.6/30.0
  • DSCR +7.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • 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

$140,000

3921 N 200 W · Greenfield, IN 46140
2 bd · 1.0 ba · 960 sqft · SingleFamily public records · 66 Days on market
Built 1958 0.43 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming 2 Bedroom Home in Mohawk! - Nearly Half an Acre & No HOA Enjoy affordable country living in this 2 bed, 1 bath home set on almost a half-acre in peaceful Mohawk. This property features new vinyl plank flooring, a spacious 2car garage, and plenty of outdoor space for gardening, pets, or relaxing evenings. You'll appreciate the freedom and flexibility to make the space your own. Whether you're a first-time buyer, or looking for a quiet rural setting, this home offers comfort, value, and room to grow. A great opportunity to enjoy country living at an affordable price.

Key facts

  • 0.43 acre lot
  • 2 garage spots
  • Built 1958

Property features AI

Finance

  • HOA & community: Not a low-maintenance community

Exterior

  • Parking: Attached 2-car garage (approximately 575 sq ft)
  • Utilities: Well water (private); Private sewer / septic system; Electricity connected
  • Home design: Single-family residence; One level
  • Construction: Slab foundation; Other construction materials
  • Exterior features: No fence; Approximately 0.43-acre lot (about 1/4–1/2 acre)

Interior

  • Kitchen: Kitchen (8x8); No built-in appliances listed
  • Bedrooms: Two main-level bedrooms (one 11x10); primary bedroom details: see remarks
  • Bathrooms: One full bathroom with tub and shower
  • Heating & cooling: Oil heating; Window air conditioning units
  • Interior features: Open living and dining areas (living room 14x16, dining room 14x8); Laundry room (6x4); Additional main-level room 19x11
  • Laundry & utility: Main-level laundry room

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 2-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $264 ($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 $140k (0.1% below list).
  • Recommended offer: $132k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% 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+; 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: Eden Elementary School (math 84% / reading 54%, grade A-, #40 of 994 statewide, top 5%, 160 students, 24% FRL); Greenfield-Central High School (math 37% / reading 65%, grade D+, #115 of 369 statewide, top 31%, 1,462 students, 35% FRL) — zoned schools at 30% FRL track the district average.
  • Zoned-school proficiency averages 60% at this address vs 46% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Greenfield-Central Community Schools average implies; a family-tenant draw the district grade alone would hide.
  • 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 $968 of loan paydown is wiped out by about $4k 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

  • It's been on market 66 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $65k; list at $140k implies a 115% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,600 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1958 — 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 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?
  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
1.00%
Cap rate
8.56%
Cash-on-cash
8.10%
DSCR
1.36
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.88% rent growth · sell at horizon

5-year hold
IRR
-4.1%
Equity multiple
0.85×
Total profit
$-6,066
Equity at exit
$20,874
10-year hold
IRR
5.4%
Equity multiple
1.40×
Total profit
$15,487
Equity at exit
$12,105

Cash invested: $39,200 (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
8.3×

Monthly cashflow live

Estimated rent
$1,398 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$48 /mo · $571/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$264

Break-even live

Break-even rent $1,063
Max offer price $140,000
Occupancy floor 76%

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
$35,000
Closing costs
$4,200
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 19 events

  1. 2026-06-18
    days on market $140,000 Active 66 DOM
  2. 2026-06-17
    days on market $140,000 Active 65 DOM
  3. 2026-06-16
    days on market $140,000 Active 64 DOM
  4. 2026-06-15
    days on market $140,000 Active 63 DOM
  5. 2026-06-13
    days on market $140,000 Active 61 DOM
  6. 2026-06-13
    days on market $140,000 Active 60 DOM
  7. 2026-06-09
    days on market $140,000 Active 57 DOM
  8. 2026-06-08
    days on market $140,000 Active 56 DOM
  9. 2026-06-07
    days on market $140,000 Active 55 DOM
  10. 2026-06-05
    days on market $140,000 Active 52 DOM
  11. 2026-06-03
    days on market $140,000 Active 51 DOM
  12. 2026-06-02
    days on market $140,000 Active 50 DOM
  13. 2026-06-01
    days on market $140,000 Active 49 DOM
  14. 2026-05-31
    days on market $140,000 Active 48 DOM
  15. 2026-05-19
    status Active
  16. 2026-05-09
    status Pending
  17. 2026-04-01
    listed $140,000 Active
  18. 2017-02-22
    soldstatus $65,000
  19. 2003-05-21
    soldstatus $40,000

ⓘ 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
$571 · $48/mo
Projected year-2 tax
$881 · $73/mo
Expected delta
+$309/yr (+$26/mo · 54.1%)

ⓘ 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
$16,779
− Mortgage interest
−$7,842
− Property taxes
−$571
− Insurance
−$700
− Repairs & maintenance
−$1,342
− Management
−$1,342
− Depreciation
−$4,073
Taxable income
$908
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$218
After-tax cash flow
$2,956/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

+250.0% since first listed
5 events — show timeline
  • 2026-05-19 Relisted MIBOR as Distributed by MLS Grid
  • 2026-05-09 Pending MIBOR as Distributed by MLS Grid
  • 2026-04-01 Listed $140,000 MIBOR as Distributed by MLS Grid
  • 2017-02-22 Sold (Public Records) $65,000 Public Records
  • 2003-05-21 Sold (Public Records) $40,000 Public Records

Property tax history

-6.2%/yr

Latest (2025): $571 · -4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…