CashFlowRE
Sign in Sign up
11240 Blue Meadow Dr
D- Composite 39.38
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 +9.3/15.0
  • Cash flow +9.2/30.0
  • Schools +5.3/10.0
  • Rent growth +4.2/5.0
  • Livability +4.2/5.0
  • DSCR +2.6/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$330,000

11240 Blue Meadow Dr · Fishers, IN 46037
4 bd · 2.0 ba · 1,640 sqft · SingleFamily public records · 21 Days on market
Built 2001 7,405 sqft lot $201/sqft · at area comps Est $344k · at est. $29/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A little jewel! Ready to move in tomorrow. Newly painted w new carpet, ceramic. All appliances stay. Mstr closet w built ins. Mstr Bath has new tile thruout. Dbl vanities in mstr bath. Charming well landscaped yard w black picket fencing in rear. Fabulous 530 sq. ft.deck for entertaining. House wired for surround sound. Kitchen has honey finished solid maple cabinetry, great triple window seat and new ceramic floor. 4 ceiling fans thruout. Vaulted ceilings. Exterior painted in 2010.

Key facts

  • Aquatics center
  • Fitness center
  • Workout classes

Tags

INDOOR PLAYGROUNDWORKOUT CLASSESINDOOR TRACKAQUATICS CENTERFITNESS CENTERFLEX ROOM

Property features AI

Finance

  • Other: Property on approximately 0.17 acre (<1/4 acre)
  • HOA & community: Homeowners association with annual fee (approximately $350); HOA covers entrance common areas, insurance, management, snow removal and trash; HOA has covenants & restrictions, rules & regulations, and a transfer fee

Exterior

  • Parking: Attached 2-car garage (approximately 400 sq ft)
  • Utilities: Public water; Municipal sewer connected; Cable connected; Solid waste service available
  • Home design: Single-family residence; One story
  • Construction: Wood and brick construction; Slab foundation
  • Exterior features: Deck; Small trees on lot

Interior

  • Kitchen: Electric oven; Microwave; Dishwasher; Garbage disposal; Refrigerator; Eat-in kitchen layout
  • Bedrooms: Primary bedroom with walk-in closet; 3 bedrooms on the main level
  • Bathrooms: 2 full bathrooms; Primary bathroom with full shower stall
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Gas log fireplace in the great room
  • Interior features: Attic with pull-down stairs; Cathedral/vaulted ceilings; Eat-in kitchen; Pantry; Woodwork painted
  • Laundry & utility: Washer; Dryer; Gas 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 4-bed/2.0-bath single-family listed at $330k.

Deal economics

  • At list price, monthly cash flow is $-250 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $286k (13.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $238k (27.9% below list).
  • Recommended offer: $238k (27.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 3.6% in Fishers — 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 83/100 on livability (#11 in IN, #898 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, amenities A+; Watch: commute F.
  • Hamilton Southeastern Schools (suburban): math 57% / reading 59% proficiency, ranked #14 of 301 in IN (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 10% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+6.7%/yr); 322 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 4,661 units permitted in Hamilton County in 2024 (1,528 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 $10k of value loss. Plan a longer hold.
  • Hamilton County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($325k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y 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 $155k; list at $330k implies a 113% gain — meaningful room to come down on a strong offer.
Recommended offer $238,033 (27.9% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.72%
Cap rate
5.38%
Cash-on-cash
-3.24%
DSCR
0.86
GRM
11.6

CMA / ARV

ARV (median comp)
$343,908
List price
$330,000
Delta
-4.04%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11689 Silver Meadow Ct 0.14mi 3/2.0 (-1) 1,622 (-1%) 2mo $345,000 $213 85
12256 Sagamore Woods Dr 0.55mi 4/2.0 1,656 (+1%) 12mo $325,000 $196 63
12220 Sweet Creek Trl 0.63mi 3/2.0 (-1) 1,724 (+5%) 1mo $311,000 $180 56
10603 Cedar Dr 0.69mi 3/2.0 (-1) 1,722 (+5%) 2mo $336,000 $195 53
12202 Hoosier Rd 0.47mi 3/2.0 (-1) 1,576 (-4%) 20mo $650,000 $412 50
12110 Rising Sun Way 0.56mi 3/2.0 (-1) 1,680 (+2%) 19mo $335,000 $199 49
12438 Berry Patch Ln 0.68mi 3/2.0 (-1) 1,492 (-9%) 5mo $295,000 $198 44
10969 Haig Point Dr 0.67mi 3/2.0 (-1) 1,592 (-3%) 18mo $355,000 $223 44
12351 Tuckaway Ct 0.67mi 3/2.0 (-1) 1,468 (-10%) 17mo $275,000 $187 32
10940 Sweet Creek Trl 0.62mi 3/2.0 (-1) 1,425 (-13%) 15mo $300,000 $211 31
12458 Berry Patch Ln 0.70mi 3/2.0 (-1) 1,501 (-8%) 21mo $310,000 $207 31
11026 Cool Winds Way 0.72mi 3/2.0 (-1) 1,409 (-14%) 14mo $310,000 $220 26

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 · 6.71% rent growth · sell at horizon

5-year hold
IRR
-18.0%
Equity multiple
0.35×
Total profit
$-60,226
Equity at exit
$49,204
10-year hold
IRR
-4.6%
Equity multiple
0.65×
Total profit
$-32,339
Equity at exit
$28,532

Cash invested: $92,400 (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 46037

Home prices YoY
-18.6%
Rents YoY
6.7%
Active inventory
322
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$2,380 medium interval (Pro) →
Mortgage (P&I)
$1,731
Tax from tax record
$233 /mo · $2,799/yr
Insurance
$138
HOA
$29
Vacancy / Maint / Mgmt
$500
Net cashflow
$-250

Break-even live

Break-even rent $2,697
Max offer price $285,866
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
$82,500
Closing costs
$9,900
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.

Rent comps 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11289 Hamilton Crest Blvd E Fishers, IN 1.0–3.0 1.0–2.5 1084 $3,095 $2.86 4d 13 0.48mi
12273 Rambling Rd Fishers, IN 4.0 2.5 1650 $2,145 $1.30 21d 1 0.57mi
12259 Slate Dr Fishers, IN 3.0 2.0 1406 $2,300 $1.64 23d 1 1.12mi
12208 Weathered Edge Dr Fishers, IN 3.0 2.0 1444 $2,000 $1.39 4d 1 1.18mi
10031 E 126th St Fishers, IN 4.0 2.0 1974 $2,100 $1.06 43d 1 1.45mi

HOA detail

Monthly dues
$29 · $348/yr

Listing history 7 events

  1. 2026-06-18
    days on market $330,000 Active 21 DOM
  2. 2026-06-17
    status $330,000 Active 20 DOM
  3. 2026-05-07
    price $330,000 849-char remark
  4. 2026-04-30
    listed $340,000 Active 849-char remark
  5. 2011-08-26
    historical 487-char remark
    Show marketing remark (487 chars)

    A little jewel! Ready to move in tomorrow. Newly painted w new carpet, ceramic. All appliances stay. Mstr closet w built ins. Mstr Bath has new tile thruout. Dbl vanities in mstr bath. Charming well landscaped yard w black picket fencing in rear. Fabulous 530 sq. ft.deck for entertaining. House wired for surround sound. Kitchen has honey finished solid maple cabinetry, great triple window seat and new ceramic floor. 4 ceiling fans thruout. Vaulted ceilings. Exterior painted in 2010.

  6. 2011-08-19
    soldstatus $155,000 487-char remark
    Show marketing remark (487 chars)

    A little jewel! Ready to move in tomorrow. Newly painted w new carpet, ceramic. All appliances stay. Mstr closet w built ins. Mstr Bath has new tile thruout. Dbl vanities in mstr bath. Charming well landscaped yard w black picket fencing in rear. Fabulous 530 sq. ft.deck for entertaining. House wired for surround sound. Kitchen has honey finished solid maple cabinetry, great triple window seat and new ceramic floor. 4 ceiling fans thruout. Vaulted ceilings. Exterior painted in 2010.

  7. 2011-05-16
    listed $163,900 487-char remark
    Show marketing remark (487 chars)

    A little jewel! Ready to move in tomorrow. Newly painted w new carpet, ceramic. All appliances stay. Mstr closet w built ins. Mstr Bath has new tile thruout. Dbl vanities in mstr bath. Charming well landscaped yard w black picket fencing in rear. Fabulous 530 sq. ft.deck for entertaining. House wired for surround sound. Kitchen has honey finished solid maple cabinetry, great triple window seat and new ceramic floor. 4 ceiling fans thruout. Vaulted ceilings. Exterior painted in 2010.

ⓘ 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
$2,799 · $233/mo
Projected year-2 tax
$2,802 · $233/mo
Expected delta
+$3/yr ($0/mo · 0.1%)

ⓘ 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 ≥101°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 · 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
$28,564
− Mortgage interest
−$18,485
− Property taxes
−$2,799
− Insurance
−$1,650
− Repairs & maintenance
−$2,285
− Management
−$2,285
− HOA
−$348
− Depreciation
−$9,600
Taxable loss
−$8,888
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,133
After-tax cash flow
$-865/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
Hamilton Southeastern Schools
NCES district ID
1810650
Math proficiency
57% ▼ -11.00%
Reading proficiency
59% ▼ -7.00%
Median HH income
$87,726
Composite
53.02/100
National rank
#1520
State rank
#14 of 301 in IN

Livability — Fishers

Score
83/100
State rank
#11
US rank
#898

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fishers, IN
County
Hamilton County · 337,479 people
City population
92,467
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
48,713
Household income
$141,810
Rent vs Own
20.3% rent · 79.7% own
Severe rent burden
738.0

Population outlook (Hamilton County) Hauer SSP2

Today (2025)
381,938 people
By 2030
417,496 · +9.3%
By 2040
486,684 · +27.4%
By 2050
549,805 · +44.0%
By 2075
687,078 · +79.9%
By 2100
754,495 · +97.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Asian 10% Two or more races 5% Hispanic / Latino 3% Black 3%
Common ancestry
Romanian 2% Slovak 2% Iranian 1%
Foreign-born
10% · Canada, China, South Korea
Languages at home
87% English-only · Other Indo-European 4% Other Asian/Pacific 4% Spanish 2%

Political lean MEDSL · Hamilton

2024 margin
Lean R (+6.1) · D 46.0% · R 52.1% · Other 1.9%
2008→2024 swing
+16.2pp toward D · 2008: -22.2pp · 2024: -6.1pp
All cycles
2024: R+6.1 2020: R+6.8 2016: R+19.6 2012: R+34.3 2008: R+22.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -48.93%
Current HPI
213.5424
Rent YoY
▲ 6.71%
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

+101.3% since first listed
7 events — show timeline
  • 2026-06-17 Relisted MIBOR as Distributed by MLS Grid
  • 2026-05-20 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-07 Price Changed $330,000 MIBOR as Distributed by MLS Grid
  • 2026-04-30 Listed $340,000 MIBOR as Distributed by MLS Grid
  • 2011-08-26 Listing Removed MIBOR as Distributed by MLS Grid
  • 2011-08-19 Sold (MLS) $155,000 MIBOR as Distributed by MLS Grid
  • 2011-05-16 Listed $163,900 MIBOR as Distributed by MLS Grid

Property tax history

+6.0%/yr

Latest (2025): $2,799 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…