CashFlowRE
Sign in Sign up
1131 E Sixth St
C+ Composite 60.9
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 +21.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.6/10.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

1131 E Sixth St · Greenfield, IN 46140
3 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 12 Days on market
Built 1972 Est $210k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cute 3BR home on quiet street in Greenfield. 2 car detached garage. Check out the low taxes. Cheaper than rent.

Key facts

  • Roof is newer
  • Built 1972
  • Listed 12 days

Tags

ROOF IS NEWERTRANSFERRABLE WARRANTY

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/1.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $252 ($3k/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 $168k (3.8% below list).
  • Recommended offer: $168k (3.8% below list) — sets the bar for 1% rule.
  • Cap rate 8.0% vs local median 4.4% in Greenfield — 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 73/100 on livability (#88 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B; Watch: amenities F, commute F.
  • Greenfield-Central Community Schools (other): math 47% / reading 45% proficiency, ranked #83 of 301 in IN (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.9%/yr); 481 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $5k 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

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 20y 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 $42k; list at $175k implies a 317% gain — meaningful room to come down on a strong offer.
Recommended offer $168,380 (3.8% below list)

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.96%
Cap rate
8.02%
Cash-on-cash
6.17%
DSCR
1.27
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$210,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1214 E Third St 0.17mi 3/1.0 1,080 (-10%) 0mo $125,000 $116 75
923 N Mill Run Blvd 0.28mi 3/2.0 1,286 (+7%) 5mo $225,000 $175 67
1033 E 3rd St 0.21mi 3/2.0 1,328 (+11%) 3mo $106,500 $80 66
1525 Carlton Dr 0.45mi 3/2.0 1,250 (+4%) 4mo $215,000 $172 65
1625 Willowview Ln 0.49mi 3/2.0 1,236 (+3%) 5mo $215,000 $174 64
319 Brookstone Dr 0.45mi 3/2.0 1,110 (-8%) 2mo $237,500 $214 61
1616 Sweetwater Ln 0.48mi 3/2.0 1,110 (-8%) 1mo $235,000 $212 61
1629 Carlton Dr 0.51mi 3/2.0 1,250 (+4%) 9mo $235,900 $189 58
1647 Sweetwater Ln 0.50mi 3/2.0 1,110 (-8%) 6mo $229,900 $207 55
121 Apple St 0.29mi 3/2.0 1,356 (+13%) 10mo $215,000 $159 52
560 Runnymede Ct 0.64mi 3/2.0 1,363 (+14%) 0mo $235,000 $172 43
1652 Sweetwater Ln 0.51mi 2/2.0 (-1) 1,022 (-15%) 10mo $200,000 $196 34

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 · 2.88% rent growth · sell at horizon

5-year hold
IRR
-6.9%
Equity multiple
0.74×
Total profit
$-12,578
Equity at exit
$26,093
10-year hold
IRR
2.5%
Equity multiple
1.18×
Total profit
$8,644
Equity at exit
$15,131

Cash invested: $49,000 (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
8.7×

Monthly cashflow live

Estimated rent
$1,684 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$88 /mo · $1,053/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$252

Break-even live

Break-even rent $1,365
Max offer price $175,000
Occupancy floor 80%

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
$43,750
Closing costs
$5,250
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1027 E Fourth St Greenfield, IN 3.0 2.0 1430 $1,700 $1.19 23d 1 0.14mi
1014 E Seventh St Greenfield, IN 3.0 1.0 1192 $1,400 $1.17 4d 1 0.15mi
210 Flagstone Dr Greenfield, IN 1.0–3.0 1.0–2.5 1084 $2,254 $2.08 1d 17 0.29mi
432 Baldwin St Greenfield, IN 2.0 1.0 788 $1,425 $1.81 23d 1 0.48mi
917 E McKenzie Rd Greenfield, IN 1.0–2.0 1.0–1.5 918 $1,199 $1.31 1d 4 0.59mi
550 Wood St Greenfield, IN 2.0 1.0 1162 $1,200 $1.03 3d 1 0.60mi
220 Walker St Greenfield, IN 3.0 1.0 1101 $1,400 $1.27 4d 1 0.76mi
685 Gondola Run Greenfield, IN 3.0 2.0 1058 $1,750 $1.65 1d 1 1.04mi
1439 Coachlite Dr Unit Coachlite Greenfield, IN 3.0 1.5 1147 $1,495 $1.30 23d 1 1.39mi
821 W 7th St Greenfield, IN 2.0 2.0 1234 $1,700 $1.38 23d 1 1.46mi

Listing history 10 events

  1. 2026-06-18
    days on market $175,000 Active 12 DOM
  2. 2026-06-17
    days on market $175,000 Active 11 DOM
  3. 2026-06-16
    days on market $175,000 Active 10 DOM
  4. 2026-06-15
    days on market $175,000 Active 9 DOM
  5. 2026-06-13
    days on market $175,000 Active 7 DOM
  6. 2026-06-13
    days on market $175,000 Active 6 DOM
  7. 2026-06-09
    days on market $175,000 Active 3 DOM
  8. 2026-06-08
    days on market $175,000 Active 2 DOM
  9. 2026-06-07
    remarks 699-char remark
  10. 2026-06-07
    listed $175,000 Active 1 DOM

ⓘ 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
$1,053 · $88/mo
Projected year-2 tax
$1,270 · $106/mo
Expected delta
+$217/yr (+$18/mo · 20.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (shaded) · 22% 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
$20,206
− Mortgage interest
−$9,803
− Property taxes
−$1,053
− Insurance
−$875
− Repairs & maintenance
−$1,616
− Management
−$1,616
− Depreciation
−$5,091
Taxable income
$151
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$36
After-tax cash flow
$2,986/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
Greenfield-Central Community Schools
NCES district ID
1804050
Math proficiency
47% ▼ -12.00%
Reading proficiency
45% ▼ -11.00%
Median HH income
$55,533
Composite
40.01/100
National rank
#3827
State rank
#83 of 301 in IN

Livability — Greenfield

Score
73/100
State rank
#88
US rank
#5094

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
Greenfield, IN
County
Hancock County · 59,521 people
City population
43,511
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

+288.9% since first listed
8 events — show timeline
  • 2026-06-07 Listed $175,000 FSBO.com
  • 2009-05-28 Listing Removed MIBOR as Distributed by MLS Grid
  • 2009-05-22 Sold (MLS) $42,000 MIBOR as Distributed by MLS Grid
  • 2008-08-13 Listed $56,000 MIBOR as Distributed by MLS Grid
  • 2006-09-22 Sold (MLS) $78,000 MIBOR as Distributed by MLS Grid
  • 2006-07-18 Listed $79,900 MIBOR as Distributed by MLS Grid
  • 2006-05-01 Sold (MLS) $39,500 MIBOR as Distributed by MLS Grid
  • 2006-02-17 Listed $45,000 MIBOR as Distributed by MLS Grid

Property tax history

+10.0%/yr

Latest (2025): $1,053 · -7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…