CashFlowRE
Sign in Sign up
2694 Smith Rd
D- Composite 36.22
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).

  • ARV discount +11.4/15.0
  • Cash flow +7.5/30.0
  • Schools +4.7/10.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • 1% rule +2.8/10.0
  • DSCR +1.7/10.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$325,355

2694 Smith Rd · Plainfield, IN 46168
3 bd · 2.5 ba · 1,647 sqft · Townhouse · 20 Days on market
Built 2026 Poor condition 2,707 sqft lot $198/sqft · 11% below area Est $357k · 9% under $147/mo HOA · 6% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Meet the Wren. There is a certain kind of buyer who has earned the right to stop overthinking every decision about their home. The Wren was designed with that person in mind. This is a home where the details have already been worked out for you. Quartz countertops in the kitchen and bathrooms bring a clean, timeless look that holds up to real daily use. No sealing, no fussing, no second-guessing. Just a beautiful surface that stays that way. The three-bedroom layout is generous without feeling oversized. The owner's suite offers the privacy and comfort of a true personal retreat, complete with an en-suite bathroom that makes the start and end of every day feel a little more yours. The additional bedrooms adapt easily to whatever your life calls for right now, a space for guests, a dedicated place to work from home, or simply a room that grows with your needs over time. Outside, the private patio gives you a place to exhale. It is tucked away enough to feel like a retreat and open enough to welcome the people you want to share it with. The landscaping carries that same low-maintenance philosophy throughout, so your weekends stay yours. Pulling into the two-car garage at the end of the day, you will appreciate how much thought went into making daily life feel effortless here. The Wren is built by Olthof Homes, a family-owned builder with over 60 years of experience crafting homes and communities across Indiana. Want to experience the Wren for yourself? Schedule a tour today.

Key facts

  • Quartz countertops
  • Private patio
  • $147 HOA

Tags

QUARTZ COUNTERTOPSPRIVATE PATIOTHOUGHTFUL LANDSCAPING

Property features AI

Finance

  • Other: GPS-friendly directions
  • HOA & community: Mandatory HOA with monthly fee; HOA fee $147 per month

Exterior

  • Parking: Detached 2-car garage
  • Security: Smoke detector(s)
  • Utilities: Public water; Municipal sewer; Municipal solid waste services
  • Home design: Residential townhouse; Attached property; Two levels; New construction by Olthof Homes; Entry on main level
  • Construction: Stone construction; Slab foundation
  • Exterior features: Suburban setting; Lot under 1/4 acre

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Gas oven; Refrigerator; Kitchen island; Breakfast bar; Pantry
  • Bedrooms: Three upper-level bedrooms; Primary bedroom with walk-in closet
  • Bathrooms: Two full bathrooms; One half bathroom (main level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Breakfast bar; Pantry; Kitchen island; Walk-in closets; Smoke detector(s)
  • Laundry & utility: Washer; Dryer; Tankless water heater

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 townhouse listed at $325k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $-399 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $268k (17.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $253k (22.3% below list).
  • Recommended offer: $253k (22.3% below list) — sets the bar for 1% rule.
  • Cap rate 4.8% vs local median 3.7% in Plainfield — 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 74/100 on livability (#69 in IN, #4,418 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, amenities F, commute F.
  • Avon Community School Corporation (suburban): math 51% / reading 53% proficiency, ranked #32 of 301 in IN (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Zoned schools: Avon High School (math 44% / reading 76%, grade C+, #46 of 369 statewide, top 13%, 3,348 students, 38% FRL) — zoned schools average 38% FRL vs 20% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.6%/yr); 284 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,294 units permitted in Hendricks County in 2024 (18 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($90k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Hendricks County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($320k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $252,752 (22.3% 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. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-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. 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
0.78%
Cap rate
4.82%
Cash-on-cash
-5.25%
DSCR
0.77
GRM
10.7

CMA / ARV

ARV (median comp)
$356,605
List price
$325,355
Delta
-8.76%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2643 Marjorie Ln 0.13mi 3/2.5 1,607 (-2%) 2mo $288,400 $179 88
2650 Marjorie Ln 0.16mi 3/2.5 1,607 (-2%) 2mo $293,510 $183 87
2670 Marjorie Ln 0.13mi 3/2.0 1,415 (-14%) 3mo $279,000 $197 66

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 · 3.65% rent growth · sell at horizon

5-year hold
IRR
-24.4%
Equity multiple
0.16×
Total profit
$-76,324
Equity at exit
$48,511
10-year hold
IRR
-17.9%
Equity multiple
-0.01×
Total profit
$-91,721
Equity at exit
$28,131

Cash invested: $91,099 (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 46168

Rents YoY
3.6%
Active inventory
284
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$2,528 high interval (Pro) →
Mortgage (P&I)
$1,706
Tax est. 1.5%
$407 /mo · $4,880/yr
Insurance
$136
HOA
$147
Vacancy / Maint / Mgmt
$531
Net cashflow
$-399

Break-even live

Break-even rent $3,032
Max offer price $267,660
Occupancy floor

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
$81,339
Closing costs
$9,761
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2514 Grand Central BLVD Cartersburg, IN 1.0–3.0 1.0–2.5 1324 $3,499 $2.64 1d 283 0.08mi
2870 Pearson Pkwy Plainfield, IN 3.0 1.0–2.0 918 $2,199 $2.40 17d 18 0.14mi
9074 Anthem Ave Plainfield, IN 3.0 2.5 1722 $2,450 $1.42 1d 1 0.20mi
311 Harpers Xing Plainfield, IN 1.0–3.0 1.0–1.5 882 $1,350 $1.53 11d 8 0.63mi
2155 Shadowbrook Dr Unit 1228635P Plainfield, IN 3.0 2.0 1560 $2,856 $1.83 7d 1 0.77mi
2145 Shadowbrook Dr Plainfield, IN 3.0 2.0 1408 $2,100 $1.49 2d 1 0.78mi
8151 Lupine Dr Plainfield, IN 3.0 2.5 2003 $2,450 $1.22 43d 1 0.85mi
311 Country Ln Plainfield, IN 1.0–4.0 1.0–2.0 1055 $1,620 $1.54 1d 9 0.87mi
584 Stone Table Blvd Plainfield, IN 1.0–2.0 1.0–2.0 1168 $2,295 $1.96 1d 5 0.92mi
1995 Crown Plaza Blvd Plainfield, IN 1.0–3.0 1.0–2.0 924 $1,700 $1.84 1d 5 0.92mi
8325 Bluestem Ln Plainfield, IN 4.0 2.5 2160 $2,495 $1.16 22d 1 0.94mi
2471 Ascent Way Plainfield, IN 1.0–3.0 1.0–2.0 997 $2,240 $2.25 1d 23 1.02mi
2650 Creekhollow Rd Plainfield, IN 1.0–3.0 1.0–2.0 1011 $2,338 $2.31 2d 24 1.09mi
2720 Canyon Club Dr Plainfield, IN 1.0–3.0 1.0–2.0 1077 $1,862 $1.73 2d 21 1.19mi
10408 Bradbury Dr Indianapolis, IN 4.0 2.0 1712 $1,691 $0.99 12d 1 1.37mi

HOA detail

Monthly dues
$147 · $1,764/yr
Likely covers
landscaping

Listing history 14 events

  1. 2026-06-18
    days on market $325,355 Active 20 DOM
  2. 2026-06-17
    days on market $325,355 Active 19 DOM
  3. 2026-06-16
    days on market $325,355 Active 18 DOM
  4. 2026-06-15
    days on market $325,355 Active 17 DOM
  5. 2026-06-13
    days on market $325,355 Active 15 DOM
  6. 2026-06-13
    days on market $325,355 Active 14 DOM
  7. 2026-06-09
    days on market $325,355 Active 11 DOM
  8. 2026-06-08
    days on market $325,355 Active 10 DOM
  9. 2026-06-07
    days on market $325,355 Active 9 DOM
  10. 2026-06-03
    days on market $325,355 Active 5 DOM
  11. 2026-06-02
    days on market $325,355 Active 4 DOM
  12. 2026-06-01
    days on market $325,355 Active 3 DOM
  13. 2026-05-31
    days on market $325,355 Active 2 DOM
  14. 2026-05-03
    listed $325,355 Active 1497-char remark
    Show marketing remark (1497 chars)

    Meet the Wren. There is a certain kind of buyer who has earned the right to stop overthinking every decision about their home. The Wren was designed with that person in mind. This is a home where the details have already been worked out for you. Quartz countertops in the kitchen and bathrooms bring a clean, timeless look that holds up to real daily use. No sealing, no fussing, no second-guessing. Just a beautiful surface that stays that way. The three-bedroom layout is generous without feeling oversized. The owner's suite offers the privacy and comfort of a true personal retreat, complete with an en-suite bathroom that makes the start and end of every day feel a little more yours. The additional bedrooms adapt easily to whatever your life calls for right now, a space for guests, a dedicated place to work from home, or simply a room that grows with your needs over time. Outside, the private patio gives you a place to exhale. It is tucked away enough to feel like a retreat and open enough to welcome the people you want to share it with. The landscaping carries that same low-maintenance philosophy throughout, so your weekends stay yours. Pulling into the two-car garage at the end of the day, you will appreciate how much thought went into making daily life feel effortless here. The Wren is built by Olthof Homes, a family-owned builder with over 60 years of experience crafting homes and communities across Indiana. Want to experience the Wren for yourself? Schedule a tour 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 ≥101°F today · 18 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
$30,330
− Mortgage interest
−$18,225
− Property taxes
−$4,880
− Insurance
−$1,627
− Repairs & maintenance
−$2,426
− Management
−$2,426
− HOA
−$1,764
− Depreciation
−$9,465
Taxable loss
−$10,484
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,516
After-tax cash flow
$-2,269/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 · 2 photos

Poor 20/100 Extensive rehab

This property is a new construction home with no visible wear and tear, but it requires extensive repairs and improvements to its roof, exterior, interior, HVAC, and landscaping to become move-in ready.

Repairs flagged

  • Major roof — No roof structure is visible in the independent aerial image.
  • Major exterior — No visible exterior structure or landscaping is present.
  • Major interior — No interior photos are provided, but the listing remarks suggest a new construction home with no visible wear and tear.
  • Major HVAC/mechanicals — No HVAC or mechanical photos are provided.
  • Major landscaping — No landscaping or curb appeal photos are provided.

Value-add opportunities

  • Both Landscaping and curb appeal — Enhances the home's aesthetic and curb appeal, attracting more buyers and renters.
  • Both HVAC and mechanical systems — Ensures the home is energy-efficient and comfortable, attracting more buyers and renters.
  • Both Interior finishes — Improves the home's interior, making it more attractive and functional for buyers and renters.
  • Both Exterior structure and siding — Ensures the home's structural integrity and exterior appearance, attracting more buyers and renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · No roof structure is visible in the independent aerial image. Major $15,000–50,000
exterior · No visible exterior structure or landscaping is present. Major $15,000–50,000
interior · No interior photos are provided, but the listing remarks suggest a new construction home with no visible wear and tear. Major $15,000–50,000
HVAC/mechanicals · No HVAC or mechanical photos are provided. Major $15,000–50,000
landscaping · No landscaping or curb appeal photos are provided. Major $15,000–50,000
Total estimated repair cost · 5 items $75,000–250,000

Value-add ROI direction

  • Both Landscaping and curb appeal — Enhances the home's aesthetic and curb appeal, attracting more buyers and renters.
  • Both HVAC and mechanical systems — Ensures the home is energy-efficient and comfortable, attracting more buyers and renters.
  • Both Interior finishes — Improves the home's interior, making it more attractive and functional for buyers and renters.
  • Both Exterior structure and siding — Ensures the home's structural integrity and exterior appearance, attracting more buyers and renters.

ⓘ 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
Avon Community School Corporation
NCES district ID
1800270
Math proficiency
51% ▼ -8.00%
Reading proficiency
53% ▼ -8.00%
Median HH income
$75,987
Composite
46.93/100
National rank
#2362
State rank
#32 of 301 in IN

Livability — Plainfield

Score
74/100
State rank
#69
US rank
#4418

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
Plainfield, IN
County
Hendricks County · 143,373 people
City population
38,826
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
38,826
Household income
$90,000
Rent vs Own
33.4% rent · 66.6% own
Severe rent burden
1029.0

Population outlook (Hendricks County) Hauer SSP2

Today (2025)
187,418 people
By 2030
201,494 · +7.5%
By 2040
228,487 · +21.9%
By 2050
253,068 · +35.0%
By 2075
308,920 · +64.8%
By 2100
336,510 · +79.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 9% Two or more races 8% Hispanic / Latino 6% Asian 4%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Italian 2% Lithuanian 1% Romanian 1%
Foreign-born
7% · Canada, China
Languages at home
90% English-only · Spanish 4% Other Indo-European 3% French/Haitian/Cajun 1%

Political lean MEDSL · Hendricks

2024 margin
Strong R (+21.5) · D 38.4% · R 59.9% · Other 1.7%
2008→2024 swing
+1.9pp toward D · 2008: -23.4pp · 2024: -21.5pp
All cycles
2024: R+21.5 2020: R+23.9 2016: R+34.2 2012: R+34.9 2008: R+23.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -136.23%
Current HPI
205.5963
Rent YoY
▲ 3.65%
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-29 Listed $325,355 MIBOR as Distributed by MLS Grid
  • 2026-05-03 Listed $325,355 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…