CashFlowRE
Sign in Sign up
507 S Pennsylvania St Multi-family
C+ Composite 64.69
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.3/15.0
  • Appreciation +0.0/10.0

$150,000

507 S Pennsylvania St · Greenfield, IN 46140
4 bd · 2.0 ba · 2,198 sqft · MultiFamily · 243 Days on market
Built 1900 6,098 sqft lot Est $132k · 14% over ↓ 6% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Discover a remarkable investment opportunity in the heart of Greenfield, Indiana, at 507-509 S Pennsylvania St. This inviting home is poised for your finishing touches, setting the stage for a lucrative cash-flowing property. Unit 509 offers an impressive layout with 3 spacious bedrooms, 1 bathroom, and a versatile loft currently used as a 4th bedroom. You'll also find a living room, a kitchen/breakfast area, and an enclosed porch equipped with washer/dryer hookups. Currently, this unit is generating a steady income of $1,200 per month, with a lease in place until August 2026. While the kitchen floor needs some repairs and both the kitchen and bathroom could use a modern update, the potenti

Key facts

  • New water heaters
  • Washer dryer hookups
  • Enclosed porch

Tags

INVESTMENT OPPORTUNITYENCLOSED PORCHWASHER DRYER HOOKUPSNEW ROOFNEW FURNACESNEW WATER HEATERS

Property features AI

Finance

  • Other: Property currently used for residential income; Lot approximately 0.14 acres (<1/4 acre)
  • Financial info: Gross potential income reported as $20,400 annually; Operating expenses reported as $0

Exterior

  • Parking: On-street parking
  • Utilities: Municipal solid waste service; Separate gas meter
  • Home design: Duplex residential income property; Two-story building
  • Construction: Vinyl siding construction
  • Exterior features: Shingle roof; Asphalt road access with street cuts

Interior

  • Kitchen: Unit 1 kitchen approximately 10x8; Unit 2 kitchen approximately 8x10
  • Bedrooms: One unit is a 3-bedroom (2 levels); One unit is a 1-bedroom (single level)
  • Interior features: Forced air heating; Window air conditioning units; Separate gas meter for building
  • Laundry & utility: Laundry connections in units

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/2.0-bath multifamily listed at $150k.

Deal economics

  • At list price, monthly cash flow is $1k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 18.1% 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; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,091 units permitted in Hancock County in 2024 (0 in 5+ unit buildings).
  • At $3,174/mo this rent would consume 46% of the median local household income ($83k/yr) (locally 795% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k 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.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $42k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 243 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $132,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 243 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.12%
Cap rate
18.06%
Cash-on-cash
42.02%
DSCR
2.87
GRM
3.9

CMA / ARV

ARV (on-the-fly)
$131,880
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
515 E Main St 0.54mi 3/2.0 (-1) 2,098 (-4%) 14mo $125,000 $60 51

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
38.6%
Equity multiple
2.64×
Total profit
$69,037
Equity at exit
$22,365
10-year hold
IRR
45.0%
Equity multiple
5.27×
Total profit
$179,371
Equity at exit
$12,969

Cash invested: $42,000 (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 46140

Rents YoY
2.9%
Active inventory
481
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$3,174 high interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$667
Net cashflow
$1,471

Break-even live

Break-even rent $1,312
Max offer price $150,000
Occupancy floor 49%

Sensitivity live

Price -10% $1,575 -5% $1,523 +0% $1,471 +5% $1,419 +10% $1,367
Rent -10% $1,220 -5% $1,345 +0% $1,471 +5% $1,596 +10% $1,722
Rate -1.0pp $1,546 -0.5pp $1,509 base $1,471 +0.5pp $1,432 +1.0pp $1,392

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 3 1 $1,808
1× unit 1 1 $1,366
Total (2 units) $3,174

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
$37,500
Closing costs
$4,500
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
713 Cattail Dr Greenfield, IN 3.0 2.0 1498 $2,045 $1.37 4d 1 0.38mi
683 Horsetail Dr Greenfield, IN 5.0 3.0 2600 $2,379 $0.92 15d 1 0.50mi
876 Marsh Aster Dr Greenfield, IN 4.0 2.0 1771 $2,245 $1.27 11d 1 0.61mi
968 Lotus Dr Greenfield, IN 3.0–5.0 2.0–3.0 2049 $2,245 $1.10 2d 8 0.66mi
1027 E Fourth St Greenfield, IN 3.0 2.0 1430 $1,700 $1.19 24d 1 1.09mi

Listing history 18 events

  1. 2026-06-17
    status $150,000 Pending 243 DOM
  2. 2026-06-17
    days on market $150,000 Active 243 DOM
  3. 2026-06-16
    days on market $150,000 Active 242 DOM
  4. 2026-06-15
    days on market $150,000 Active 241 DOM
  5. 2026-06-13
    days on market $150,000 Active 239 DOM
  6. 2026-06-13
    days on market $150,000 Active 238 DOM
  7. 2026-06-09
    days on market $150,000 Active 235 DOM
  8. 2026-06-08
    days on market $150,000 Active 234 DOM
  9. 2026-06-07
    days on market $150,000 Active 233 DOM
  10. 2026-06-05
    days on market $150,000 Active 230 DOM
  11. 2026-06-03
    days on market $150,000 Active 229 DOM
  12. 2026-06-02
    days on market $150,000 Active 228 DOM
  13. 2026-06-01
    days on market $150,000 Active 227 DOM
  14. 2026-05-31
    days on market $150,000 Active 226 DOM
  15. 2026-05-01
    price $150,000
  16. 2026-01-13
    status Active
  17. 2026-01-10
    status Pending
  18. 2025-10-13
    listed $160,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$38,088
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$3,047
− Management
−$3,047
− Depreciation
−$4,364
Taxable income
$16,228
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,895
After-tax cash flow
$13,755/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

Census place
Greenfield, IN
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

-6.2% since first listed
4 events — show timeline
  • 2026-05-01 Price Changed $150,000 MIBOR as Distributed by MLS Grid
  • 2026-01-13 Relisted MIBOR as Distributed by MLS Grid
  • 2026-01-10 Pending MIBOR as Distributed by MLS Grid
  • 2025-10-13 Listed $160,000 MIBOR as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…