CashFlowRE
Sign in Sign up
2304 Brookview Dr
D- Composite 39.69
Why this score? — see what drove the D- 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).

  • ARV discount +13.2/15.0
  • Cash flow +9.6/30.0
  • Livability +4.2/5.0
  • DSCR +2.7/10.0
  • Schools +2.7/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$250,000

2304 Brookview Dr · Jeffersonville, IN 47130
3 bd · 2.0 ba · 1,512 sqft · SingleFamily public records · 46 Days on market
Built 2007 0.25 ac lot $165/sqft · 13% below area Est $286k · 13% under

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

Listing remarks

Step into effortless living with this meticulously maintained 1,512 sq. ft. ranch, where modern updates meet suburban charm. Built in 2007 and refreshed with stunning new flooring, this home is truly "turn-key" and ready for its next chapter. Positioned on a premier 0.25-acre corner lot within the coveted Brookhollow subdivision, you?ll enjoy both the tranquility of a quiet neighborhood and the convenience of Jeffersonville's booming local amenities. With a lightning-fast commute to Louisville, this property offers the perfect balance of Indiana peace and big-city access. Sq ft & rm sz approx.

Key facts

  • Modern updates
  • Corner lot
  • 0.25 acre lot

Tags

CORNER LOTBROOKHOLLOW SUBDIVISIONMODERN UPDATES

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 single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-169 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $220k (11.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (28.0% below list).
  • Recommended offer: $180k (28.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 3.6% in Jeffersonville — 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 83/100 on livability (#8 in IN, #843 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: schools C-.
  • 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.
  • Market conditions: Rents flat; 432 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 911 units permitted in Clark County in 2024 (133 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($70k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Clark County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
Recommended offer $179,911 (28.0% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.72%
Cap rate
5.48%
Cash-on-cash
-2.90%
DSCR
0.87
GRM
11.6

CMA / ARV

ARV (median comp)
$285,971
List price
$250,000
Delta
-12.58%
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
2318 Brookview Dr 0.08mi 3/2.0 1,483 (-2%) 14mo $290,000 $196 82
2310 Brookview Dr 0.04mi 3/2.0 1,442 (-5%) 23mo $245,000 $170 71
2811 Millstone Ct 0.19mi 3/2.0 1,556 (+3%) 20mo $289,900 $186 70
2205 Meadowbrook Way 0.15mi 4/2.0 (+1) 1,599 (+6%) 11mo $295,000 $184 69
2316 Brookview Dr 0.07mi 3/2.0 1,387 (-8%) 18mo $250,000 $180 68
2811 Boulder Ridge Dr 0.54mi 3/2.0 1,500 (-1%) 13mo $335,000 $223 63
2209 Shadowbrook Ln 0.16mi 4/2.0 (+1) 1,608 (+6%) 24mo $295,000 $183 57
2806 Boulder Ct 0.36mi 3/2.0 1,624 (+7%) 20mo $299,999 $185 54
5705 Lentzier Trce 0.75mi 3/2.0 1,527 (+1%) 12mo $335,000 $219 53
2803 Rolling Creek Dr 0.41mi 4/2.0 (+1) 1,708 (+13%) 7mo $300,000 $176 49
2817 Horse Trail Rd 0.52mi 4/2.0 (+1) 1,700 (+12%) 4mo $319,000 $188 47

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 · 0.58% rent growth · sell at horizon

5-year hold
IRR
-23.7%
Equity multiple
0.21×
Total profit
$-55,613
Equity at exit
$37,276
10-year hold
IRR
-26.1%
Equity multiple
-0.13×
Total profit
$-79,246
Equity at exit
$21,615

Cash invested: $70,000 (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 47130

Rents YoY
0.6%
Active inventory
432
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$1,799 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$175 /mo · $2,102/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$-169

Break-even live

Break-even rent $2,013
Max offer price $220,134
Occupancy floor

Sensitivity live

Price -10% $-28 -5% $-98 +0% $-169 +5% $-240 +10% $-311
Rent -10% $-311 -5% $-240 +0% $-169 +5% $-98 +10% $-27
Rate -1.0pp $-43 -0.5pp $-105 base $-169 +0.5pp $-234 +1.0pp $-300

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
$62,500
Closing costs
$7,500
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2825 Horse Trail Rd Jeffersonville, IN 3.0 2.0 1874 $2,150 $1.15 21d 1 0.53mi
4101 Herb Lewis Rd Jeffersonville, IN 1.0–3.0 1.0–2.0 1172 $1,749 $1.49 3d 43 0.90mi
4038 Herb Lewis Rd Jeffersonville, IN 1.0–3.0 1.0–2.0 1172 $1,850 $1.58 4d 28 0.98mi
3906 Brownstone Dr Jeffersonville, IN 3.0 2.0 1200 $1,875 $1.56 4d 1 1.11mi
1632 Old Salem Rd Unit 6711 Jeffersonville, IN 2.0 2.0 1135 $1,350 $1.19 45d 1 1.29mi
1632 Old Salem Rd Unit 6712 Jeffersonville, IN 2.0 2.0 1090 $1,250 $1.15 45d 1 1.29mi
3645 Rolling Ridge Way Jeffersonville, IN 3.0 2.0 1287 $2,215 $1.72 45d 1 1.34mi
1104 Lighthouse Dr Unit B 1 Jeffersonville, IN 3.0 2.0 1300 $1,600 $1.23 45d 1 1.39mi
3500 Ellingsworth Dairy Dr Jeffersonville, IN 2.0 1.0–2.0 829 $1,890 $2.28 2d 17 1.42mi

Listing history 8 events

  1. 2026-06-09
    days on market $250,000 Active 46 DOM
  2. 2026-06-08
    days on market $250,000 Active 45 DOM
  3. 2026-06-07
    days on market $250,000 Active 44 DOM
  4. 2026-06-03
    days on market $250,000 Active 40 DOM
  5. 2026-06-02
    days on market $250,000 Active 39 DOM
  6. 2026-06-01
    days on market $250,000 Active 38 DOM
  7. 2026-05-31
    days on market $250,000 Active 37 DOM
  8. 2026-04-24
    listed $262,500 Active 616-char remark

ⓘ 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
$2,102 · $175/mo
Projected year-2 tax
$2,114 · $176/mo
Expected delta
+$12/yr (+$1/mo · 0.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,589
− Mortgage interest
−$14,004
− Property taxes
−$2,102
− Insurance
−$1,250
− Repairs & maintenance
−$1,727
− Management
−$1,727
− Depreciation
−$7,273
Taxable loss
−$6,494
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,558
After-tax cash flow
$-470/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
Greater Clark County Schools
NCES district ID
1803940
Math proficiency
26% ▼ -15.00%
Reading proficiency
37% ▼ -13.00%
Median HH income
$47,838
Composite
27.2/100
National rank
#7020
State rank
#224 of 301 in IN

Livability — Jeffersonville

Score
83/100
State rank
#8
US rank
#843

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jeffersonville, IN
County
Clark County · 108,879 people
City population
50,514
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
50,514
Household income
$70,290
Rent vs Own
28.5% rent · 71.5% own
Severe rent burden
1088.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
126,401 people
By 2030
131,455 · +4.0%
By 2040
140,471 · +11.1%
By 2050
147,677 · +16.8%
By 2075
161,702 · +27.9%
By 2100
164,078 · +29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 12% Two or more races 8% Hispanic / Latino 6% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Slovak 3% Lithuanian 2% Romanian 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Clark

2024 margin
Strong R (+20.4) · D 38.9% · R 59.3% · Other 1.8%
2008→2024 swing
-13.3pp toward R · 2008: -7.1pp · 2024: -20.4pp
All cycles
2024: R+20.4 2020: R+18.3 2016: R+22.0 2012: R+9.9 2008: R+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -149.13%
Current HPI
218.1985
Rent YoY
▲ 0.58%
Metro
Louisville/Jefferson County, KY-IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-25 Price Changed $250,000 SIRA

Property tax history

+2.3%/yr

Latest (2023): $2,102 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…