CashFlowRE
Sign in Sign up
815 W Sheridan St
B- Composite 66.74
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +4.5/15.0
  • 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

$214,900

815 W Sheridan St · Greensburg, IN 47240
4 bd · 1.0 ba · 1,352 sqft · SingleFamily public records · 3 Days on market
Built 1967 6,400 sqft lot Est $201k · 7% over

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

Listing remarks

Discover this corner lot property at 815 W Sheridan ST, GREENSBURG, IN. Built in 1967, this 1352 square foot single-family residence is ready for you to move in and begin your next chapter. The heart of this home, the kitchen, is thoughtfully designed with a peninsula, offering both functionality and a welcoming space for family meals. This bungalow-style residence offers two comfortable bedrooms and two full bathrooms, all within its single-story layout on a generous 6400 square foot lot. The large 13x22 family room at the back of the house could also be used as a 3rd bathroom. The house has new flooring, updated kitchen with updated appliances. Metal roof installed 5 years ago. Photos sho

Key facts

  • 6,400 sq ft lot
  • Garage
  • Built 1967

Property features AI

Finance

  • Other: Corner city lot (approximately 0.15 acre)

Exterior

  • Security: Smoke detector(s)
  • Utilities: Public water; Municipal sewer connection; 200+ amp electric service; Electricity connected
  • Home design: Single-family residence; Updated/remodeled condition; One level
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Covered patio

Interior

  • Kitchen: Microwave; Electric oven; Refrigerator
  • Bedrooms: 2 bedrooms on the main level; Primary bedroom with walk-in closet
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Electric forced-air heating; Window cooling unit(s)
  • Interior features: Walk-in closet(s); Painted woodwork
  • Laundry & utility: Main-level laundry; Washer; Dryer; Electric water heater

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 4-bed/1.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $215k).
  • Cap rate 13.6% 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-, amenities F, commute 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.
  • Zoned schools: Greensburg Elementary (math 60% / reading 47%, grade C, #225 of 994 statewide, top 23%, 1,037 students, 55% FRL); Greensburg Community High School (math 27% / reading 67%, grade D-, #143 of 369 statewide, top 44%, 671 students, 44% FRL).
  • Market conditions: 157 active listings in the ZIP; 2 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 $1k of loan paydown is wiped out by about $6k 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 $60k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $214,900

Questions for the listing agent

  1. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.53%
Cap rate
13.58%
Cash-on-cash
26.03%
DSCR
2.16
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$201,448
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
633 W Sheridan St 0.17mi 3/1.0 (-1) 1,249 (-8%) 5mo $112,000 $90 70
216 N Amrhein Dr 0.31mi 3/1.5 (-1) 1,352 (0%) 13mo $199,900 $148 67
409 N Amrhein Dr 0.24mi 3/2.0 (-1) 1,362 (+1%) 14mo $180,000 $132 67
402 W Washington St 0.50mi 3/1.0 (-1) 1,328 (-2%) 2mo $170,000 $128 67
214 N Amrhein Dr 0.33mi 3/1.5 (-1) 1,404 (+4%) 6mo $217,000 $155 66
328 N Carver St 0.33mi 3/2.0 (-1) 1,340 (-1%) 11mo $200,000 $149 65
408 N Carver St 0.31mi 3/1.0 (-1) 1,174 (-13%) 0mo $61,500 $52 58
513 W North St 0.40mi 3/2.0 (-1) 1,500 (+11%) 7mo $230,000 $153 48
210 W 5th St 0.63mi 4/2.0 1,492 (+10%) 2mo $228,000 $153 47
304 W Shortridge Dr 0.51mi 3/1.0 (-1) 1,475 (+9%) 13mo $195,000 $132 45
434 W Main St 0.52mi 3/1.0 (-1) 1,216 (-10%) 14mo $185,000 $152 43
820 N Broadway St 0.67mi 3/1.5 (-1) 1,472 (+9%) 6mo $224,000 $152 42

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
19.7%
Equity multiple
1.80×
Total profit
$48,242
Equity at exit
$32,042
10-year hold
IRR
28.0%
Equity multiple
3.47×
Total profit
$148,786
Equity at exit
$18,581

Cash invested: $60,172 (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
157
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$3,295 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$81 /mo · $973/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$692
Net cashflow
$1,305

Break-even live

Break-even rent $1,642
Max offer price $214,900
Occupancy floor 55%

Sensitivity live

Price -10% $1,427 -5% $1,366 +0% $1,305 +5% $1,244 +10% $1,184
Rent -10% $1,045 -5% $1,175 +0% $1,305 +5% $1,435 +10% $1,566
Rate -1.0pp $1,413 -0.5pp $1,360 base $1,305 +0.5pp $1,250 +1.0pp $1,193

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
$53,725
Closing costs
$6,447
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1011 N Anderson St Greensburg, IN 3.0 2.5 1620 $3,995 $2.47 13d 1 0.37mi
1651 W Kole Dr Unit A Greensburg, IN 3.0 2.0 1075 $1,350 $1.26 24d 1 0.97mi

Listing history 2 events

  1. 2026-05-11
    status Pending
  2. 2026-05-08
    listed $214,900 Active

ⓘ 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
$973 · $81/mo
Projected year-2 tax
$1,400 · $117/mo
Expected delta
+$427/yr (+$36/mo · 43.9%)

ⓘ 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 4/10 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
$39,536
− Mortgage interest
−$12,038
− Property taxes
−$973
− Insurance
−$1,074
− Repairs & maintenance
−$3,163
− Management
−$3,163
− Depreciation
−$6,252
Taxable income
$12,874
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,090
After-tax cash flow
$12,573/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

2 events — show timeline
  • 2026-05-11 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-08 Listed $214,900 MIBOR as Distributed by MLS Grid

Property tax history

+8.5%/yr

Latest (2023): $973 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…