CashFlowRE
Sign in Sign up
2310 N Liberty Lakes Dr
C+ Composite 61.01
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 +28.5/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • Condition / age +4.8/5.0
  • Schools +3.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • ARV discount +0.1/15.0
  • Appreciation +0.0/10.0

$309,105

2310 N Liberty Lakes Dr · Greensburg, IN 47240
3 bd · 2.5 ba · 2,180 sqft · SingleFamily · 467 Days on market
Built 2025 Excellent condition 0.37 ac lot $142/sqft · 17% above area Est $265k · 17% over $8/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully designed new construction home, offering 2,180 sq. ft. of thoughtfully planned living space. The main floor features a modern kitchen with stylish Aristokraft cabinets, a spacious breakfast room, and a large family room-each offering breathtaking views of the lake. The family room also offers the flexibility to designate a dining area, creating the perfect space for gatherings. Beautiful laminate vinyl plank flooring flows seamlessly throughout the kitchen, breakfast room, mudroom, half bath, and foyer, adding both style and durability. A convenient pantry, an office that could serve as an additional bedroom, and a half bath complete the main level. Upstairs, you'll find three generously sized bedrooms, including a wonderful primary suite with a an en-suite bath featuring double sinks, a garden tub/shower combo, and a walk in closet. A large rec room provides versatile space for entertainment or relaxation, while the laundry room adds extra convenience. A ce

Key facts

  • Large family room
  • Breakfast room
  • Aristokraft cabinets

Tags

MODERN KITCHENARISTOKRAFT CABINETSBREAKFAST ROOMLARGE FAMILY ROOMLAMINATE VINYL PLANK FLOORINGCONVENIENT PANTRY

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/2.5-bath single-family listed at $309k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $309k).
  • Recommended offer: $272k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% 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-, schools D+, amenities 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.
  • Market conditions: 155 active listings in the ZIP; 1 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 $2k of loan paydown is wiped out by about $9k 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 $87k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 467 days — a 12% lower offer ($272k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask is 17% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $265k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $272,012 (12.0% below list)

Questions for the listing agent

  1. It's been on market 467 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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?
  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
1.29%
Cap rate
10.22%
Cash-on-cash
14.03%
DSCR
1.62
GRM
6.4

CMA / ARV

ARV (median comp)
$265,287
List price
$309,105
Delta
16.52%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2333 N Liberty Lks Dr 0.16mi 3/2.5 2,180 (0%) 5mo $308,965 $142 88
2346 N Liberty Lakes Dr 0.16mi 4/2.5 (+1) 2,180 (0%) 4mo $311,000 $143 84
2345 N Liberty Lakes Dr 0.19mi 4/2.5 (+1) 1,997 (-8%) 3mo $278,285 $139 70
806 W 14th St 0.35mi 4/2.5 (+1) 2,116 (-3%) 17mo $267,900 $127 60
911 W 11th St 0.57mi 3/2.0 1,951 (-10%) 11mo $207,700 $106 45
1626 N Nieman Dr 0.74mi 4/2.5 (+1) 1,874 (-14%) 9mo $294,000 $157 30

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
4.3%
Equity multiple
1.17×
Total profit
$14,425
Equity at exit
$46,089
10-year hold
IRR
13.8%
Equity multiple
2.11×
Total profit
$95,813
Equity at exit
$26,726

Cash invested: $86,549 (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
155
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$3,995 medium interval (Pro) →
Mortgage (P&I)
$1,621
Tax est. 1.5%
$386 /mo · $4,637/yr
Insurance
$129
HOA
$8
Vacancy / Maint / Mgmt
$839
Net cashflow
$1,012

Break-even live

Break-even rent $2,714
Max offer price $309,105
Occupancy floor 70%

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
$77,276
Closing costs
$9,273
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1011 N Anderson St Greensburg, IN 3.0 2.5 1620 $3,995 $2.47 11d 1 0.87mi

HOA detail

Monthly dues
$8 · $96/yr

Listing history 25 events

  1. 2026-06-18
    days on market $309,105 Active 467 DOM
  2. 2026-06-17
    days on market $309,105 Active 466 DOM
  3. 2026-06-16
    days on market $309,105 Active 465 DOM
  4. 2026-06-15
    days on market $309,105 Active 464 DOM
  5. 2026-06-13
    days on market $309,105 Active 462 DOM
  6. 2026-06-12
    days on market $309,105 Active 461 DOM
  7. 2026-06-09
    days on market $309,105 Active 458 DOM
  8. 2026-06-08
    days on market $309,105 Active 457 DOM
  9. 2026-06-07
    days on market $309,105 Active 456 DOM
  10. 2026-06-05
    days on market $309,105 Active 454 DOM
  11. 2026-06-04
    days on market $309,105 Active 452 DOM
  12. 2026-06-02
    days on market $309,105 Active 451 DOM
  13. 2026-06-01
    days on market $309,105 Active 450 DOM
  14. 2026-05-31
    days on market $309,105 Active 449 DOM
  15. 2026-05-31
    days on market $309,105 Active 448 DOM
  16. 2026-04-01
    status Active 1000-char remark
    Show marketing remark (1000 chars)

    Welcome to this beautifully designed new construction home, offering 2,180 sq. ft. of thoughtfully planned living space. The main floor features a modern kitchen with stylish Aristokraft cabinets, a spacious breakfast room, and a large family room-each offering breathtaking views of the lake. The family room also offers the flexibility to designate a dining area, creating the perfect space for gatherings. Beautiful laminate vinyl plank flooring flows seamlessly throughout the kitchen, breakfast room, mudroom, half bath, and foyer, adding both style and durability. A convenient pantry, an office that could serve as an additional bedroom, and a half bath complete the main level. Upstairs, you'll find three generously sized bedrooms, including a wonderful primary suite with a an en-suite bath featuring double sinks, a garden tub/shower combo, and a walk in closet. A large rec room provides versatile space for entertainment or relaxation, while the laundry room adds extra convenience. A ce

  17. 2025-11-10
    price $309,105 1000-char remark
    Show marketing remark (1000 chars)

    Welcome to this beautifully designed new construction home, offering 2,180 sq. ft. of thoughtfully planned living space. The main floor features a modern kitchen with stylish Aristokraft cabinets, a spacious breakfast room, and a large family room-each offering breathtaking views of the lake. The family room also offers the flexibility to designate a dining area, creating the perfect space for gatherings. Beautiful laminate vinyl plank flooring flows seamlessly throughout the kitchen, breakfast room, mudroom, half bath, and foyer, adding both style and durability. A convenient pantry, an office that could serve as an additional bedroom, and a half bath complete the main level. Upstairs, you'll find three generously sized bedrooms, including a wonderful primary suite with a an en-suite bath featuring double sinks, a garden tub/shower combo, and a walk in closet. A large rec room provides versatile space for entertainment or relaxation, while the laundry room adds extra convenience. A ce

  18. 2025-11-08
    price $309,105 1179-char remark
    Show marketing remark (1179 chars)

    Welcome to this beautifully designed new construction home, offering 2,180 sq. ft. of thoughtfully planned living space. The main floor features a modern kitchen with stylish Aristokraft cabinets, a spacious breakfast room, and a large family room-each offering breathtaking views of the lake. The family room also offers the flexibility to designate a dining area, creating the perfect space for gatherings. Beautiful laminate vinyl plank flooring flows seamlessly throughout the kitchen, breakfast room, mudroom, half bath, and foyer, adding both style and durability. A convenient pantry, an office that could serve as an additional bedroom, and a half bath complete the main level. Upstairs, you'll find three generously sized bedrooms, including a wonderful primary suite with a an en-suite bath featuring double sinks, a garden tub/shower combo, and a walk in closet. A large rec room provides versatile space for entertainment or relaxation, while the laundry room adds extra convenience. A centrally located hall bath serves the additional bedrooms. With stunning lake views, and a spacious, well-designed layout, this home is a must-see! Schedule your showing today.

  19. 2025-06-26
    soldstatus $264,835
  20. 2025-06-26
    soldstatus $275,601 Closed
  21. 2025-06-23
    listed $264,835
  22. 2025-05-23
    status Pending
  23. 2025-04-30
    listed $273,000 Active
  24. 2025-04-01
    listed $299,900 Active 1000-char remark
    Show marketing remark (1000 chars)

    Welcome to this beautifully designed new construction home, offering 2,180 sq. ft. of thoughtfully planned living space. The main floor features a modern kitchen with stylish Aristokraft cabinets, a spacious breakfast room, and a large family room-each offering breathtaking views of the lake. The family room also offers the flexibility to designate a dining area, creating the perfect space for gatherings. Beautiful laminate vinyl plank flooring flows seamlessly throughout the kitchen, breakfast room, mudroom, half bath, and foyer, adding both style and durability. A convenient pantry, an office that could serve as an additional bedroom, and a half bath complete the main level. Upstairs, you'll find three generously sized bedrooms, including a wonderful primary suite with a an en-suite bath featuring double sinks, a garden tub/shower combo, and a walk in closet. A large rec room provides versatile space for entertainment or relaxation, while the laundry room adds extra convenience. A ce

  25. 2025-03-08
    listed $299,900 Active 1179-char remark
    Show marketing remark (1179 chars)

    Welcome to this beautifully designed new construction home, offering 2,180 sq. ft. of thoughtfully planned living space. The main floor features a modern kitchen with stylish Aristokraft cabinets, a spacious breakfast room, and a large family room-each offering breathtaking views of the lake. The family room also offers the flexibility to designate a dining area, creating the perfect space for gatherings. Beautiful laminate vinyl plank flooring flows seamlessly throughout the kitchen, breakfast room, mudroom, half bath, and foyer, adding both style and durability. A convenient pantry, an office that could serve as an additional bedroom, and a half bath complete the main level. Upstairs, you'll find three generously sized bedrooms, including a wonderful primary suite with a an en-suite bath featuring double sinks, a garden tub/shower combo, and a walk in closet. A large rec room provides versatile space for entertainment or relaxation, while the laundry room adds extra convenience. A centrally located hall bath serves the additional bedrooms. With stunning lake views, and a spacious, well-designed layout, this home is a must-see! Schedule your showing today.

ⓘ 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 · 17 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
$47,940
− Mortgage interest
−$17,315
− Property taxes
−$4,637
− Insurance
−$1,546
− Repairs & maintenance
−$3,835
− Management
−$3,835
− HOA
−$96
− Depreciation
−$8,992
Taxable income
$7,685
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,844
After-tax cash flow
$10,298/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.

Condition & rehab AI · 13 photos

Excellent 95/100 None rehab

This beautifully designed new construction home is in excellent condition with no visible repairs needed. It offers modern amenities and a stunning lake view, making it an ideal investment property.

Value-add opportunities

  • Resale Painting the exterior — Enhances curb appeal and can increase property value
  • Resale Landscaping improvements — Enhances curb appeal and can increase property value
  • Both Adding smart home features — Improves convenience and can increase property value
  • Resale Upgrading appliances — Can increase property value and attract buyers

Renovation cost estimate screening

Value-add ROI direction

  • Resale Painting the exterior — Enhances curb appeal and can increase property value
  • Resale Landscaping improvements — Enhances curb appeal and can increase property value
  • Both Adding smart home features — Improves convenience and can increase property value
  • Resale Upgrading appliances — Can increase property value and attract buyers

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

+3.1% since first listed
10 events — show timeline
  • 2026-04-01 Relisted SEIBR
  • 2025-11-10 Price Changed $309,105 SEIBR
  • 2025-11-08 Price Changed $309,105 MIBOR as Distributed by MLS Grid
  • 2025-06-26 Sold (MLS) $275,601 MIBOR as Distributed by MLS Grid
  • 2025-06-26 Sold (MLS) $264,835 MIBOR as Distributed by MLS Grid
  • 2025-06-23 Listed $264,835 MIBOR as Distributed by MLS Grid
  • 2025-05-23 Pending MIBOR as Distributed by MLS Grid
  • 2025-04-30 Listed $273,000 MIBOR as Distributed by MLS Grid
  • 2025-04-01 Listed $299,900 SEIBR
  • 2025-03-08 Listed $299,900 MIBOR as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…