CashFlowRE
Sign in Sign up
111 Stark Dr
C Composite 56.83
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 +17.8/30.0
  • Appreciation +10.0/10.0
  • ARV discount +6.6/15.0
  • DSCR +5.6/10.0
  • Schools +5.0/10.0
  • 1% rule +3.8/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$230,000

111 Stark Dr · Borden, IN 47106
3 bd · 2.0 ba · 1,168 sqft · SingleFamily public records · 247 Days on market
Built 1999 9,600 sqft lot Est $225k · at est.

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

Listing remarks MLS

STOP PAYING RENT! Eligible for 100% Financing through USDA Rural Development. Larger than it looks 3 Bedroom 2 Full Bathroom home in Borden, IN. Home is located in the Borden Ridge subdivision and is within walking distance to schools. It has a desirable Open Floor Plan, with vaulted ceilings that make it feel even larger than it is. The backyard is completely fenced. This house has been well-cared for and will make someone a great home. Call today to view!

Key facts

  • Open floor plan
  • 9,600 sq ft lot
  • Garage

Tags

OPEN FLOOR PLANBACKYARD COMPLETELY FENCED

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water connection; Public sewer
  • Home design: Single-story home; Slab foundation; Shingle roof; Frame construction with vinyl siding; Above-grade finished area approximately 1,238
  • Construction: Built with frame and vinyl siding; Shingle roof; Slab foundation
  • Exterior features: Paved road access; Residential zoning; Lot dimensions approximately 80 x 120

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range; Refrigerator; Kitchen located on the first floor (approx. 12 x 19)
  • Bedrooms: Two first-floor bedrooms (approx. 9 x 11.2 and 9 x 12); Additional first-floor room (approx. 13 x 13) that can serve as bedroom or flex space
  • Bathrooms: Two full bathrooms (both on the first floor)
  • Heating & cooling: Central air conditioning; Forced-air heating
  • Interior features: Primary bedroom with private bath; Main level primary suite; Vaulted ceilings; 7 total rooms
  • Laundry & utility: Main-level laundry in a laundry closet

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 $230k.

Deal economics

  • At list price, monthly cash flow is $189 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $203k (11.7% below list).
  • Recommended offer: $202k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#507 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
  • Market conditions: 26 active listings in the ZIP; 911 units permitted in Clark County in 2024 (133 in 5+ unit buildings).

Forward outlook

  • In year one you build about $25k of equity ($2k loan paydown + $23k appreciation (10.0% local appreciation)).
  • Clark County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $64k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 247 days — a 12% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $108k; list at $230k implies a 113% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 8→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $202,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 247 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.88%
Cap rate
7.28%
Cash-on-cash
3.53%
DSCR
1.16
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$225,424
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
236 Brewer Dr 0.16mi 3/2.0 1,148 (-2%) 0mo $225,000 $196 89
117 Stark Dr 0.05mi 3/2.0 1,108 (-5%) 0mo $215,000 $194 89
203 Borden Ridge Dr 0.10mi 3/2.0 1,215 (+4%) 12mo $235,000 $193 79
111 Vine Ct 0.06mi 3/2.0 1,054 (-10%) 7mo $203,500 $193 75
118 Stark Dr 0.05mi 3/2.0 1,080 (-8%) 16mo $184,900 $171 72
112 Mckinley Dr 0.37mi 4/1.0 (+1) 1,242 (+6%) 7mo $204,000 $164 57
633 W Water St 0.71mi 3/1.0 1,200 (+3%) 8mo $240,000 $200 51

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.8%
Equity multiple
3.13×
Total profit
$137,237
Equity at exit
$207,202
10-year hold
IRR
23.5%
Equity multiple
7.13×
Total profit
$394,514
Equity at exit
$446,839

Cash invested: $64,400 (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 47106

Home prices YoY
6.7%
Active inventory
26
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,032 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$114 /mo · $1,367/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$427
Net cashflow
$189

Break-even live

Break-even rent $1,792
Max offer price $230,000
Occupancy floor 86%

Sensitivity live

Price -10% $319 -5% $254 +0% $189 +5% $124 +10% $59
Rent -10% $29 -5% $109 +0% $189 +5% $269 +10% $350
Rate -1.0pp $305 -0.5pp $248 base $189 +0.5pp $130 +1.0pp $69

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
$57,500
Closing costs
$6,900
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 20 events

  1. 2026-06-17
    days on market $230,000 Active 247 DOM
  2. 2026-06-16
    days on market $230,000 Active 246 DOM
  3. 2026-06-15
    days on market $230,000 Active 245 DOM
  4. 2026-06-13
    days on market $230,000 Active 243 DOM
  5. 2026-06-10
    days on market $230,000 Active 240 DOM
  6. 2026-06-09
    days on market $230,000 Active 239 DOM
  7. 2026-06-08
    days on market $230,000 Active 238 DOM
  8. 2026-06-07
    days on market $230,000 Active 237 DOM
  9. 2026-06-03
    days on market $230,000 Active 233 DOM
  10. 2026-06-02
    days on market $230,000 Active 232 DOM
  11. 2026-06-01
    days on market $230,000 Active 231 DOM
  12. 2026-05-31
    days on market $230,000 Active 230 DOM
  13. 2026-05-15
    price $230,000
  14. 2026-04-13
    status Active
  15. 2026-04-11
    historical
  16. 2025-10-10
    listed $235,000 Active
  17. 2016-05-10
    soldstatus $108,000 461-char remark
    Show marketing remark (461 chars)

    STOP PAYING RENT! Eligible for 100% Financing through USDA Rural Development. Larger than it looks 3 Bedroom 2 Full Bathroom home in Borden, IN. Home is located in the Borden Ridge subdivision and is within walking distance to schools. It has a desirable Open Floor Plan, with vaulted ceilings that make it feel even larger than it is. The backyard is completely fenced. This house has been well-cared for and will make someone a great home. Call today to view!

  18. 2016-05-10
    soldstatus $108,000
    Show marketing remark (461 chars)

    STOP PAYING RENT! Eligible for 100% Financing through USDA Rural Development. Larger than it looks 3 Bedroom 2 Full Bathroom home in Borden, IN. Home is located in the Borden Ridge subdivision and is within walking distance to schools. It has a desirable Open Floor Plan, with vaulted ceilings that make it feel even larger than it is. The backyard is completely fenced. This house has been well-cared for and will make someone a great home. Call today to view!

  19. 2016-02-24
    listed $110,000 461-char remark
    Show marketing remark (461 chars)

    STOP PAYING RENT! Eligible for 100% Financing through USDA Rural Development. Larger than it looks 3 Bedroom 2 Full Bathroom home in Borden, IN. Home is located in the Borden Ridge subdivision and is within walking distance to schools. It has a desirable Open Floor Plan, with vaulted ceilings that make it feel even larger than it is. The backyard is completely fenced. This house has been well-cared for and will make someone a great home. Call today to view!

  20. 2010-03-09
    soldstatus $105,000

ⓘ 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
$1,367 · $114/mo
Projected year-2 tax
$1,661 · $138/mo
Expected delta
+$294/yr (+$25/mo · 21.5%)

ⓘ 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 5/10 Major 8 d/yr ≥104°F today · 21 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 · 1 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
$24,380
− Mortgage interest
−$12,884
− Property taxes
−$1,367
− Insurance
−$1,150
− Repairs & maintenance
−$1,950
− Management
−$1,950
− Depreciation
−$6,691
Taxable loss
−$1,612
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$387
After-tax cash flow
$2,657/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)

No district data.

Livability — Borden

Score
61/100
State rank
#507
US rank
#17982

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Borden, IN
Population (ZIP)
4,583

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 (95%)
Race & ethnicity
White 95% Two or more races 2%
Common ancestry
Lithuanian 2% Serbian 2% Italian 2%
Foreign-born
0%

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
▲ 21.50%
Current HPI
344.4
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

+119.0% since first listed
8 events — show timeline
  • 2026-05-15 Price Changed $230,000 SIRA
  • 2026-04-13 Relisted SIRA
  • 2026-04-11 Delisted SIRA
  • 2025-10-10 Listed $235,000 SIRA
  • 2016-05-10 Sold (Public Records) $108,000 Public Records
  • 2016-05-10 Sold (MLS) $108,000 SIRA
  • 2016-02-24 Listed $110,000 SIRA
  • 2010-03-09 Sold (Public Records) $105,000 Public Records

Property tax history

+6.7%/yr

Latest (2024): $1,367 · +13.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…