CashFlowRE
Sign in Sign up
4915 E White Point Dr
D+ Composite 48.77
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 +19.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.1/10.0
  • Schools +3.6/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$111,000

4915 E White Point Dr · Norway, IN 47960
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 418 Days on market
Built 1948 9,800 sqft lot $154/sqft · 54% below area

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

Listing remarks MLS

This cozy home is the perfect blend of comfort and convenience. Featuring vinyl siding and a metal roof. This property includes a second lot with a newer shed & Porch, Ideal for all your outdoor storage needs. Located in close proximity to thrilling amusement park/Campgrounds, pristine local golf courses, and 1 Block Off Lake shafer. This home offers entertainment and recreation right at your doorstep.

Key facts

  • 9,800 sq ft lot
  • Built 1948
  • Listed 417 days

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 2-bed/1.0-bath single-family listed at $111k.

Deal economics

  • At list price, monthly cash flow is $115 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $111k).
  • Recommended offer: $98k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 2.2% in Norway — 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 53/100 on livability (#644 in IN) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment F.
  • Twin Lakes School Corporation (town): math 39% / reading 46% proficiency, ranked #116 of 301 in IN (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Meadowlawn Elementary School (math 36% / reading 37%, grade F, #571 of 994 statewide, top 58%, 567 students, 56% FRL); Roosevelt Middle School (math 38% / reading 47%, grade D-, #98 of 330 statewide, top 30%, 523 students, 67% FRL); Twin Lakes Senior High School (math 37% / reading 62%, grade D, #123 of 369 statewide, top 36%, 674 students, 59% FRL) — zoned schools average 60% FRL vs 41% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 224 active listings in the ZIP; 47 units permitted in White County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $767 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • White County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 418 days — a 12% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask is 23% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $97,680 (12.0% below list)

Questions for the listing agent

  1. It's been on market 418 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 1948 — 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 F-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. 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?
  7. 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.
  8. 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.
  9. 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
1.01%
Cap rate
7.53%
Cash-on-cash
4.43%
DSCR
1.20
GRM
8.3

CMA / ARV

ARV (median comp)
$278,475
List price
$111,000
Delta
-60.14%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-9.4%
Equity multiple
0.66×
Total profit
$-10,658
Equity at exit
$16,550
10-year hold
IRR
0.1%
Equity multiple
1.01×
Total profit
$203
Equity at exit
$9,597

Cash invested: $31,080 (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 47960

Home prices YoY
-17.8%
Active inventory
224
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,116 medium interval (Pro) →
Mortgage (P&I)
$582
Tax est. 1.5%
$139 /mo · $1,665/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$115

Break-even live

Break-even rent $971
Max offer price $111,000
Occupancy floor 85%

Sensitivity live

Price -10% $192 -5% $153 +0% $115 +5% $76 +10% $38
Rent -10% $27 -5% $71 +0% $115 +5% $159 +10% $203
Rate -1.0pp $171 -0.5pp $143 base $115 +0.5pp $86 +1.0pp $57

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
$27,750
Closing costs
$3,330
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 24 events

  1. 2026-06-21
    days on market $111,000 Active 418 DOM
  2. 2026-06-21
    days on market $111,000 Active 417 DOM
  3. 2026-06-18
    days on market $111,000 Active 415 DOM
  4. 2026-06-17
    days on market $111,000 Active 414 DOM
  5. 2026-06-16
    days on market $111,000 Active 413 DOM
  6. 2026-06-15
    days on market $111,000 Active 412 DOM
  7. 2026-06-13
    days on market $111,000 Active 410 DOM
  8. 2026-06-12
    days on market $111,000 Active 409 DOM
  9. 2026-06-09
    days on market $111,000 Active 406 DOM
  10. 2026-06-08
    days on market $111,000 Active 405 DOM
  11. 2026-06-07
    days on market $111,000 Active 404 DOM
  12. 2026-06-07
    days on market $111,000 Active 403 DOM
  13. 2026-06-04
    days on market $111,000 Active 400 DOM
  14. 2026-06-02
    days on market $111,000 Active 399 DOM
  15. 2026-06-01
    days on market $111,000 Active 398 DOM
  16. 2026-05-31
    days on market $111,000 Active 397 DOM
  17. 2026-05-31
    days on market $111,000 Active 396 DOM
  18. 2026-05-07
    status Active 411-char remark
    Show marketing remark (411 chars)

    This cozy home is the perfect blend of comfort and convenience. Featuring vinyl siding and a metal roof. This property includes a second lot with a newer shed & Porch, Ideal for all your outdoor storage needs. Located in close proximity to thrilling amusement park/Campgrounds, pristine local golf courses, and 1 Block Off Lake shafer. This home offers entertainment and recreation right at your doorstep.

  19. 2026-05-07
    historical 411-char remark
    Show marketing remark (411 chars)

    This cozy home is the perfect blend of comfort and convenience. Featuring vinyl siding and a metal roof. This property includes a second lot with a newer shed & Porch, Ideal for all your outdoor storage needs. Located in close proximity to thrilling amusement park/Campgrounds, pristine local golf courses, and 1 Block Off Lake shafer. This home offers entertainment and recreation right at your doorstep.

  20. 2026-05-04
    price $111,000 411-char remark
    Show marketing remark (411 chars)

    This cozy home is the perfect blend of comfort and convenience. Featuring vinyl siding and a metal roof. This property includes a second lot with a newer shed & Porch, Ideal for all your outdoor storage needs. Located in close proximity to thrilling amusement park/Campgrounds, pristine local golf courses, and 1 Block Off Lake shafer. This home offers entertainment and recreation right at your doorstep.

  21. 2025-10-08
    status Active 411-char remark
    Show marketing remark (411 chars)

    This cozy home is the perfect blend of comfort and convenience. Featuring vinyl siding and a metal roof. This property includes a second lot with a newer shed & Porch, Ideal for all your outdoor storage needs. Located in close proximity to thrilling amusement park/Campgrounds, pristine local golf courses, and 1 Block Off Lake shafer. This home offers entertainment and recreation right at your doorstep.

  22. 2025-05-03
    price $92,500 411-char remark
    Show marketing remark (411 chars)

    This cozy home is the perfect blend of comfort and convenience. Featuring vinyl siding and a metal roof. This property includes a second lot with a newer shed & Porch, Ideal for all your outdoor storage needs. Located in close proximity to thrilling amusement park/Campgrounds, pristine local golf courses, and 1 Block Off Lake shafer. This home offers entertainment and recreation right at your doorstep.

  23. 2025-04-25
    listed $89,900 Active 411-char remark
    Show marketing remark (411 chars)

    This cozy home is the perfect blend of comfort and convenience. Featuring vinyl siding and a metal roof. This property includes a second lot with a newer shed & Porch, Ideal for all your outdoor storage needs. Located in close proximity to thrilling amusement park/Campgrounds, pristine local golf courses, and 1 Block Off Lake shafer. This home offers entertainment and recreation right at your doorstep.

  24. 2025-04-06
    historical $89,900 411-char remark
    Show marketing remark (411 chars)

    This cozy home is the perfect blend of comfort and convenience. Featuring vinyl siding and a metal roof. This property includes a second lot with a newer shed & Porch, Ideal for all your outdoor storage needs. Located in close proximity to thrilling amusement park/Campgrounds, pristine local golf courses, and 1 Block Off Lake shafer. This home offers entertainment and recreation right at your doorstep.

ⓘ 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 6/10 Major FEMA zone X (unshaded) · 68% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$13,396
− Mortgage interest
−$6,218
− Property taxes
−$1,665
− Insurance
−$555
− Repairs & maintenance
−$1,072
− Management
−$1,072
− Depreciation
−$3,229
Taxable loss
−$414
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$99
After-tax cash flow
$1,477/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
Twin Lakes School Corporation
NCES district ID
1811580
Math proficiency
39% ▼ -10.00%
Reading proficiency
46% ▼ -5.00%
Median HH income
$48,963
Composite
36.44/100
National rank
#4666
State rank
#116 of 301 in IN

Livability — Norway

Score
53/100
State rank
#644
US rank
#24336

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norway, IN
Population (ZIP)
15,313

Population outlook (White County) Hauer SSP2

Today (2025)
23,006 people
By 2030
22,204 · -3.5%
By 2040
20,441 · -11.1%
By 2050
18,711 · -18.7%
By 2075
14,989 · -34.8%
By 2100
10,896 · -52.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 6% Two or more races 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 4% Iranian 3% Lithuanian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · White

2024 margin
Solid R (+45.0) · D 26.4% · R 71.4% · Other 2.2%
2008→2024 swing
-36.7pp toward R · 2008: -8.3pp · 2024: -45.0pp
All cycles
2024: R+45.0 2020: R+44.1 2016: R+42.9 2012: R+23.6 2008: R+8.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.85%
Current HPI
243.8468
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

+23.5% since first listed
7 events — show timeline
  • 2026-05-07 Relisted IRMLS
  • 2026-05-07 Delisted IRMLS
  • 2026-05-04 Price Changed $111,000 IRMLS
  • 2025-10-08 Relisted IRMLS
  • 2025-05-03 Price Changed $92,500 IRMLS
  • 2025-04-25 Listed $89,900 IRMLS
  • 2025-04-06 Coming Soon $89,900 IRMLS

Property tax history

+2.9%/yr

Latest (2024): $190 · +11.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…