CashFlowRE
Sign in Sign up
3820 W Us Highway 40
D- Composite 39.5
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 +12.2/30.0
  • ARV discount +7.5/15.0
  • Schools +5.2/10.0
  • DSCR +3.6/10.0
  • Rent growth +3.2/5.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • Livability +2.2/5.0
  • Appreciation +0.0/10.0

$239,900

3820 W Us Highway 40 · Spring Lake, IN 46140
3 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 217 Days on market
Built 1981 2.15 ac lot ↓ 4% since listing

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

Listing remarks MLS

Welcome to this well maintained 3-bedroom, 2-bath home nestled on 2.15 acres in a prime location! Enjoy the perfect blend of country space and everyday convenience with room to roam and top-rated schools nearby. The property features a detached 2-car garage, offering plenty of storage or hobby space. Inside, you’ll find comfortable living areas filled with natural light, a functional kitchen, and spacious bedrooms. Whether you’re relaxing outdoors or entertaining friends and family, this property offers endless potential and a peaceful setting that’s hard to beat. Perfect for those looking for privacy, location, and value!

Key facts

  • Natural light
  • Peaceful setting
  • Top-rated schools

Tags

DETACHED GARAGETOP-RATED SCHOOLSNATURAL LIGHTPEACEFUL SETTING

Property features AI

Finance

  • Other: Property on approximately 2.15 acres; Lot features include mature trees and not in a subdivision; GPS-friendly directions

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Private well water; Septic system; 200+ amp electric service; Cable available; Natural gas available; Electricity connected
  • Home design: Manufactured home; One level
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Covered porch

Interior

  • Kitchen: Electric oven; Range hood; Refrigerator
  • Bedrooms: Three bedrooms on the main level; Primary bedroom with walk-in closet
  • Bathrooms: Two full bathrooms; Primary bath with double sinks, suite layout, combination of tub and separate shower, and garden tub
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Vaulted ceilings; Pantry; Smoke alarm
  • Laundry & utility: Main level laundry; Washer and dryer included; Electric water heater; Water softener (owned)

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 manufactured listed at $240k.

Deal economics

  • At list price, monthly cash flow is $-49 ($-582/yr) — negative.
  • To cash-flow at today's rent, offer at most $231k (3.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $194k (19.2% below list).
  • Recommended offer: $194k (19.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 44/100 on livability (#669 in IN) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: amenities F, commute F, employment F.
  • Southern Hancock County Community School Corporation (rural): math 56% / reading 62% proficiency, ranked #17 of 301 in IN (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 16% free/reduced lunch — higher-income household profile.
  • Zoned schools: Sugar Creek Elementary Sch (math 57% / reading 52%, grade C, #197 of 994 statewide, top 22%, 565 students, 30% FRL); New Palestine High School (math 41% / reading 76%, grade C, #60 of 369 statewide, top 16%, 1,195 students, 23% FRL).
  • Market conditions: Rents rising (+2.9%/yr); 481 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1,091 units permitted in Hancock 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 $7k 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.

Negotiation context

  • It's been on market 217 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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.
Recommended offer $193,947 (19.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 217 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  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
0.81%
Cap rate
6.05%
Cash-on-cash
-0.87%
DSCR
0.96
GRM
10.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.88% rent growth · sell at horizon

5-year hold
IRR
-17.9%
Equity multiple
0.37×
Total profit
$-42,216
Equity at exit
$35,770
10-year hold
IRR
-10.3%
Equity multiple
0.38×
Total profit
$-41,770
Equity at exit
$20,742

Cash invested: $67,172 (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 46140

Rents YoY
2.9%
Active inventory
481
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,939 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$223 /mo · $2,672/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$407
Net cashflow
$-49

Break-even live

Break-even rent $2,001
Max offer price $231,331
Occupancy floor 98%

Sensitivity live

Price -10% $87 -5% $19 +0% $-49 +5% $-116 +10% $-184
Rent -10% $-202 -5% $-125 +0% $-49 +5% $28 +10% $105
Rate -1.0pp $72 -0.5pp $13 base $-49 +0.5pp $-111 +1.0pp $-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
$59,975
Closing costs
$7,197
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
4211 W Potomac Dr Greenfield, IN 1.0–3.0 1.0–2.0 1000 $1,729 $1.73 2d 41 0.58mi
2274 W US Highway 40 Greenfield, IN 3.0 1.0 1348 $2,000 $1.48 2d 1 1.50mi

Listing history 23 events

  1. 2026-06-18
    days on market $239,900 Active 217 DOM
  2. 2026-06-17
    days on market $239,900 Active 216 DOM
  3. 2026-06-16
    days on market $239,900 Active 215 DOM
  4. 2026-06-15
    days on market $239,900 Active 214 DOM
  5. 2026-06-13
    days on market $239,900 Active 212 DOM
  6. 2026-06-13
    days on market $239,900 Active 211 DOM
  7. 2026-06-09
    days on market $239,900 Active 208 DOM
  8. 2026-06-08
    days on market $239,900 Active 207 DOM
  9. 2026-06-07
    days on market $239,900 Active 206 DOM
  10. 2026-06-03
    days on market $239,900 Active 202 DOM
  11. 2026-06-02
    days on market $239,900 Active 201 DOM
  12. 2026-06-01
    days on market $239,900 Active 200 DOM
  13. 2026-05-31
    days on market $239,900 Active 199 DOM
  14. 2026-03-28
    historical Active Under Contract 648-char remark
    Show marketing remark (648 chars)

    Welcome to this well maintained 3-bedroom, 2-bath home nestled on 2.15 acres in a prime location! Enjoy the perfect blend of country space and everyday convenience with room to roam and top-rated schools nearby. The property features a detached 2-car garage, offering plenty of storage or hobby space. Inside, you’ll find comfortable living areas filled with natural light, a functional kitchen, and spacious bedrooms. Whether you’re relaxing outdoors or entertaining friends and family, this property offers endless potential and a peaceful setting that’s hard to beat. Perfect for those looking for privacy, location, and value!

  15. 2026-03-09
    price $239,900 648-char remark
    Show marketing remark (648 chars)

    Welcome to this well maintained 3-bedroom, 2-bath home nestled on 2.15 acres in a prime location! Enjoy the perfect blend of country space and everyday convenience with room to roam and top-rated schools nearby. The property features a detached 2-car garage, offering plenty of storage or hobby space. Inside, you’ll find comfortable living areas filled with natural light, a functional kitchen, and spacious bedrooms. Whether you’re relaxing outdoors or entertaining friends and family, this property offers endless potential and a peaceful setting that’s hard to beat. Perfect for those looking for privacy, location, and value!

  16. 2026-03-09
    price $239,900
    Show marketing remark (648 chars)

    Welcome to this well maintained 3-bedroom, 2-bath home nestled on 2.15 acres in a prime location! Enjoy the perfect blend of country space and everyday convenience with room to roam and top-rated schools nearby. The property features a detached 2-car garage, offering plenty of storage or hobby space. Inside, you’ll find comfortable living areas filled with natural light, a functional kitchen, and spacious bedrooms. Whether you’re relaxing outdoors or entertaining friends and family, this property offers endless potential and a peaceful setting that’s hard to beat. Perfect for those looking for privacy, location, and value!

  17. 2025-12-12
    status Active 648-char remark
    Show marketing remark (648 chars)

    Welcome to this well maintained 3-bedroom, 2-bath home nestled on 2.15 acres in a prime location! Enjoy the perfect blend of country space and everyday convenience with room to roam and top-rated schools nearby. The property features a detached 2-car garage, offering plenty of storage or hobby space. Inside, you’ll find comfortable living areas filled with natural light, a functional kitchen, and spacious bedrooms. Whether you’re relaxing outdoors or entertaining friends and family, this property offers endless potential and a peaceful setting that’s hard to beat. Perfect for those looking for privacy, location, and value!

  18. 2025-12-12
    status Active
    Show marketing remark (648 chars)

    Welcome to this well maintained 3-bedroom, 2-bath home nestled on 2.15 acres in a prime location! Enjoy the perfect blend of country space and everyday convenience with room to roam and top-rated schools nearby. The property features a detached 2-car garage, offering plenty of storage or hobby space. Inside, you’ll find comfortable living areas filled with natural light, a functional kitchen, and spacious bedrooms. Whether you’re relaxing outdoors or entertaining friends and family, this property offers endless potential and a peaceful setting that’s hard to beat. Perfect for those looking for privacy, location, and value!

  19. 2025-11-25
    status Pending
    Show marketing remark (648 chars)

    Welcome to this well maintained 3-bedroom, 2-bath home nestled on 2.15 acres in a prime location! Enjoy the perfect blend of country space and everyday convenience with room to roam and top-rated schools nearby. The property features a detached 2-car garage, offering plenty of storage or hobby space. Inside, you’ll find comfortable living areas filled with natural light, a functional kitchen, and spacious bedrooms. Whether you’re relaxing outdoors or entertaining friends and family, this property offers endless potential and a peaceful setting that’s hard to beat. Perfect for those looking for privacy, location, and value!

  20. 2025-11-25
    historical Active Under Contract 648-char remark
    Show marketing remark (648 chars)

    Welcome to this well maintained 3-bedroom, 2-bath home nestled on 2.15 acres in a prime location! Enjoy the perfect blend of country space and everyday convenience with room to roam and top-rated schools nearby. The property features a detached 2-car garage, offering plenty of storage or hobby space. Inside, you’ll find comfortable living areas filled with natural light, a functional kitchen, and spacious bedrooms. Whether you’re relaxing outdoors or entertaining friends and family, this property offers endless potential and a peaceful setting that’s hard to beat. Perfect for those looking for privacy, location, and value!

  21. 2025-10-26
    listed $249,900 Active 648-char remark
    Show marketing remark (648 chars)

    Welcome to this well maintained 3-bedroom, 2-bath home nestled on 2.15 acres in a prime location! Enjoy the perfect blend of country space and everyday convenience with room to roam and top-rated schools nearby. The property features a detached 2-car garage, offering plenty of storage or hobby space. Inside, you’ll find comfortable living areas filled with natural light, a functional kitchen, and spacious bedrooms. Whether you’re relaxing outdoors or entertaining friends and family, this property offers endless potential and a peaceful setting that’s hard to beat. Perfect for those looking for privacy, location, and value!

  22. 2025-10-24
    historical $249,900 648-char remark
    Show marketing remark (648 chars)

    Welcome to this well maintained 3-bedroom, 2-bath home nestled on 2.15 acres in a prime location! Enjoy the perfect blend of country space and everyday convenience with room to roam and top-rated schools nearby. The property features a detached 2-car garage, offering plenty of storage or hobby space. Inside, you’ll find comfortable living areas filled with natural light, a functional kitchen, and spacious bedrooms. Whether you’re relaxing outdoors or entertaining friends and family, this property offers endless potential and a peaceful setting that’s hard to beat. Perfect for those looking for privacy, location, and value!

  23. 2025-10-22
    listed $249,900 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
$2,672 · $223/mo
Projected year-2 tax
$2,672 · $223/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 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
$23,274
− Mortgage interest
−$13,438
− Property taxes
−$2,672
− Insurance
−$1,200
− Repairs & maintenance
−$1,862
− Management
−$1,862
− Depreciation
−$6,979
Taxable loss
−$4,739
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,137
After-tax cash flow
$555/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
Southern Hancock County Community School Corporation
NCES district ID
1810710
Math proficiency
56% ▼ -5.00%
Reading proficiency
62% ▼ -1.00%
Median HH income
$67,373
Composite
51.89/100
National rank
#1650
State rank
#17 of 301 in IN

Livability — Spring Lake

Score
44/100
State rank
#669
US rank
#26710

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Hancock County · 59,521 people
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

-4.0% since first listed
10 events — show timeline
  • 2026-03-28 Contingent IRMLS
  • 2026-03-09 Price Changed $239,900 IRMLS
  • 2026-03-09 Price Changed $239,900 MIBOR as Distributed by MLS Grid
  • 2025-12-12 Relisted IRMLS
  • 2025-12-12 Relisted MIBOR as Distributed by MLS Grid
  • 2025-11-25 Pending MIBOR as Distributed by MLS Grid
  • 2025-11-25 Contingent IRMLS
  • 2025-10-26 Listed $249,900 IRMLS
  • 2025-10-24 Coming Soon $249,900 IRMLS
  • 2025-10-22 Listed $249,900 MIBOR as Distributed by MLS Grid

Property tax history

+3.6%/yr

Latest (2025): $2,672 · +40.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…