CashFlowRE
Sign in Sign up
785 W Main Street St
D Composite 43.15
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).

  • Cash flow +13.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +3.9/10.0
  • Livability +3.7/5.0
  • Appreciation +3.6/10.0
  • Schools +3.2/10.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$199,900

785 W Main Street St · Bloomfield, IN 47424
5 bd · 4.0 ba · 4,228 sqft · SingleFamily public records · 17 Days on market
Built 1933 0.97 ac lot

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

Listing remarks

Opportunity awaits with this spacious 5-bedroom, 4 full bath, 1 half-bath home situated on approximately 0.97 acres along State Road 54 at the edge of Bloomfield. Offering over 4,000 square feet of living space, this unique property provides room to grow, entertain, work, or create the layout that best fits your needs. Inside, you'll find generously sized rooms, multiple living areas, and a rare basement shower room that adds additional functionality. The home's size and layout offer endless possibilities for a large family, multigenerational living, hobby space, home office needs, or future updates tailored to your vision. Outside, the nearly one-acre lot provides a park-like setting with

Key facts

  • Basement shower room
  • Nearly one-acre lot
  • Mature trees

Tags

BASEMENT SHOWER ROOMNEARLY ONE-ACRE LOTMATURE TREESESTABLISHED LANDSCAPING

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family site-built home; 2 stories
  • Construction: Has basement
  • Exterior features: Level to rolling slope lot; Irregular lot dimensions; Approximately 0.97-acre lot

Interior

  • Kitchen: Electric oven; Electric range
  • Flooring: Hardwood floors; Carpeted areas
  • Bathrooms: 4 full bathrooms; 2 half bathrooms; 3 main-level bathrooms
  • Heating & cooling: Natural gas heating; No central cooling
  • Interior features: Living room fireplace; Unfinished walk-out basement; 5 total rooms
  • 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 5-bed/4.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $-6 ($-72/yr) — negative.
  • To cash-flow at today's rent, offer at most $199k (0.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $163k (18.6% below list).
  • Recommended offer: $163k (18.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#96 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Bloomfield School District (town): math 33% / reading 41% proficiency, ranked #169 of 301 in IN (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Bloomfield Elementary School (math 30% / reading 34%, grade F, #652 of 994 statewide, top 68%, 457 students, 51% FRL); Bloomfield Middle School (168 students, 51% FRL); Bloomfield High School (math 37% / reading 52%, grade F, #169 of 369 statewide, top 51%, 233 students, 40% FRL) — zoned schools average 47% FRL vs 32% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 55 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-2.8%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Greene County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1933 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $162,709 (18.6% 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. Built in 1933 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.81%
Cap rate
6.26%
Cash-on-cash
-0.13%
DSCR
0.99
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.84% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-15.6%
Equity multiple
0.44×
Total profit
$-31,463
Equity at exit
$31,235
10-year hold
IRR
-7.3%
Equity multiple
0.52×
Total profit
$-26,868
Equity at exit
$19,749

Cash invested: $55,972 (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 47424

Home prices YoY
-1.3%
Active inventory
55
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,627 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$160 /mo · $1,918/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$342
Net cashflow
$-6

Break-even live

Break-even rent $1,635
Max offer price $198,838
Occupancy floor 95%

Sensitivity live

Price -10% $107 -5% $51 +0% $-6 +5% $-63 +10% $-119
Rent -10% $-135 -5% $-70 +0% $-6 +5% $58 +10% $123
Rate -1.0pp $95 -0.5pp $45 base $-6 +0.5pp $-58 +1.0pp $-111

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
$49,975
Closing costs
$5,997
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 14 events

  1. 2026-06-22
    days on market $199,900 Active 17 DOM
  2. 2026-06-21
    days on market $199,900 Active 16 DOM
  3. 2026-06-21
    days on market $199,900 Active 15 DOM
  4. 2026-06-18
    days on market $199,900 Active 13 DOM
  5. 2026-06-17
    days on market $199,900 Active 12 DOM
  6. 2026-06-16
    days on market $199,900 Active 11 DOM
  7. 2026-06-15
    days on market $199,900 Active 10 DOM
  8. 2026-06-13
    days on market $199,900 Active 8 DOM
  9. 2026-06-12
    days on market $199,900 Active 7 DOM
  10. 2026-06-09
    days on market $199,900 Active 4 DOM
  11. 2026-06-08
    days on market $199,900 Active 3 DOM
  12. 2026-06-07
    days on market $199,900 Active 2 DOM
  13. 2026-06-07
    remarks 699-char remark
  14. 2026-06-07
    listed $199,900 Active 1 DOM

ⓘ 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
$1,918 · $160/mo
Projected year-2 tax
$1,918 · $160/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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥106°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$19,525
− Mortgage interest
−$11,198
− Property taxes
−$1,918
− Insurance
−$1,000
− Repairs & maintenance
−$1,562
− Management
−$1,562
− Depreciation
−$5,815
Taxable loss
−$3,529
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$847
After-tax cash flow
$775/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
Bloomfield School District
NCES district ID
1800600
Math proficiency
33% ▼ -11.00%
Reading proficiency
41% ▼ -4.00%
Median HH income
$50,351
Composite
32.01/100
National rank
#5828
State rank
#169 of 301 in IN

Livability — Bloomfield

Score
73/100
State rank
#96
US rank
#5394

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bloomfield, IN
Population (ZIP)
8,620

Population outlook (Greene County) Hauer SSP2

Today (2025)
30,724 people
By 2030
29,506 · -4.0%
By 2040
26,744 · -13.0%
By 2050
23,879 · -22.3%
By 2075
18,341 · -40.3%
By 2100
13,976 · -54.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 2%
Common ancestry
Italian 2% Iranian 2% Slovak 2%
Foreign-born
0%

Political lean MEDSL · Greene

2024 margin
Solid R (+53.7) · D 22.4% · R 76.1% · Other 1.6%
2008→2024 swing
-39.2pp toward R · 2008: -14.5pp · 2024: -53.7pp
All cycles
2024: R+53.7 2020: R+52.2 2016: R+53.4 2012: R+31.4 2008: R+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.84%
Current HPI
208.554
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

1 event — show timeline
  • 2026-06-05 Listed $199,900 IRMLS

Property tax history

+2.3%/yr

Latest (2025): $1,918 · +11.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…